Research Article

Optimization of the Actuarial Model of Defined Contribution Pension Plan

Table 3

Summary.

IDGenderPresent
age
Entry
age
Present
salary
per month
Original
DC
Modified
DC
Hybrid
plan
Modified
cost
Hybrid
cost

1F544629,190 0.79%5.72%24.92%342,531.00 1,409,256.00
2M474539,591 8.02%9.16%9.47%99,636.00 192,012.00
3M463265,100 8.57%19.40%8.57%1,569,581.00 0.00
4M443229,190 10.39%20.43%12.56%571,364.00 215,232.00
5F423426,625 6.87%11.43%14.09%312,432.00 746,028.00
6F463823,000 4.56%8.56%17.40%269,894.00 1,074,372.00
7M403139,591 12.91%19.86%12.91%536,557.00 0.00
8F362615,954 10.52%17.32%19.84%246,680.00 683,952.00
9M402827,800 12.91%22.95%12.91%544,157.00 0.00
10F50365,023 2.68%11.08%98.89%121,106.00 1,416,276.00
11M443727,957 10.39%15.52%13.11%279,672.00 258,828.00
12F50324,556 2.68%14.74%109.03%157,799.00 1,419,936.00
13F373027,957 9.98%14.38%11.89%279,672.00 233,820.00
14M493926,625 6.89%14.04%15.83%411,674.00 704,244.00
15F473016,751 4.13%15.30%25.80%532,804.00 1,222,500.00