You are on page 1of 2

PRUDENT PROVISIONS FOR PENSIONS

Year
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016

2003
2004
2005
2006
2007
2008
2009
2010
2011

MMF
y1
y2
y3
y4
y5
y6
y7
y8
y9

Bond1
Bond2
x1
x2
CURRENT PRICE
980

920

750

40

20

Maturity Value
1000

1000

1000

Copon Rate

2003
2004
2005
2006
2007
2008
2009
2010
2011
2012

Bond3
x3

MMF Return Bond Return


#VALUE!
0
#VALUE!
0
#VALUE!
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
Maturity ReturnMMF Inv
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

OR PENSIONS
Bond4
x4

Money at Hand
X

Pension Payments
8000000
12000000
13000000
14000000
16000000
17000000
20000000
21000000
22000000
24000000

800

30

1000

8000000

#VALUE! =
#VALUE! =
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

12000000
13000000
14000000
16000000
17000000
20000000
21000000
22000000
24000000

Total

You might also like