23

I.—lla.

Appendix No. 5. Summary of Valuations of the Fund outlined in the Bill and of Modifications thereof.

'resent Value of Description of Scheme. For Future Service. Pensions. For Back Service. To Widows. Annuities. Beturn of £ e . turn of f Contributions r^5"?, e ti °' at Death Contributions (no Widows pe^f' and Children,. £" Total Liability. Future Contributions. Net Liability. To Children. I (1-) I (18) f MaleS Scheme as in the Bill, with addition of annuities to widows and i children of pensioners Total (2) £ 1,160.510 103,511 (3) £ 1,023,325 37,231 (4) £ 266,717 (5) £ 86,176 (6) £ 11,385 3,738 (7) £ 12,901 400 (8) £ 2,561,014 144,880 (9) £ 744,794 37,743 (10) £ 1,816,220 107,137 ' r» "9 •• 1 266,717 86,176 , 13,301 2,705,894 782,537 1,923,357 1,264,021 1,060,556 15,123 tt „o- I Males II (18) Females Scheme as in the Bill. Contributions 5%, 6%, 7%, and-! 10 % (Total 1,160,510 103,511 1,023,325 37,231 166,541 79,714 11,385 3,738 12,901 I 400 ' | ! 2,454,376 144,880 744,794 37,743 1,709,582 107,137 •• •• 1,264,021 1,060,556 166,541 79,714 15,123 13,301 2,599,256 782,537 1,816,719 111 ( 18 > . Kales Scheme as in the Bill, with modified contributions. (Contri--^ buttons 5%, 6%, 7% 8%, 9%, and 10%) j Total 1,160,510 103,511 1,023,325 37,231 166,541 79,714 12,555 3,887 12,901 400 2,455,546 145,029 842,337 39,798 1,613,209 105,231 O ■• 1,264,021 1,060,556 166,541 79,714 1.6,442 13,301 2,600,575 882,135 1,718,440 IV -( 18 > Kales Scheme as in the Bill, with half back service only .. . . -j 1 Total 1,160,510 103,511 563,341 18,616 166,541 79,714 11,385 3,738 12,901 400 1,994,392 126,265 744,794 37,743 1,249,598 88,522 1,264,021 I 581,957 166,541 j 79,714 15,123 13,301 2,120,657 782,537 1,338,120 | J ioa\ I Males ' ' Females As in I (18), with widows' annuities increased to £26 .. - [ Total 1,160,510 i 103,511 i 1,023,325 ! 37,231 | 385,258 86,176 ! 11,385 3,738 12,901 400 2,679,555 144,880 744,794 ! 37,743 j ' 1,934,761 ! ' 107,137 " 1,264,021 1,060,556 385,258 86,176 15,123 13,301 2,824,435 782,537 2,041,898 H ( 26 > Kales As in II (18), with widows' annuities increased to £26 .. i t Total 1,160,510 103,511 1,023,325 37,231 240,559 79,714 11,385 3,738 12,901 400 2,528,394 144,880 744,794 37,743 ; 1,783,600 107,137 | 1,264,021 1,060,556 •• 240,559 79,714 ! 15,123 ] 13,301 2,673,274 782,537 1,890,737 00 n ma\ I Males 111 (26) Females As in III (18), with widows' annuities increased to £26 .. -j ( Total 1,160,510 103,511 ! 1,023,325 37,231 I ! 240,559 j i ; 79,714 I 12,555 ! 3,887 ! i 12,901 400 1 2,529,564 ! 145,029 i 842,337 39,798 1,687,227 105,231 1,264,021 1,060,556 j | 16,442 13,301 882,135 : i ft o 240,559 79,714 2,674,593 1,792,458 IV < 26 > (Females As in IV (18), with widows' annuities increased to]£26J . J • (Total 1,160,510 103,511 563,341 18,616 240,559 79,714 11,385 3,738 12,901 400 2,068,410 126,265 744,794 37,743 J 1,323,616 ! 88,522 •' 1,264,021 581,957 240,559 79,714 15,123 13,301 2,194,675 782,537 1,412,138