| Asset Class | Expected Rate of Return | Remark |
| Equity Stock Return Rate | 0.1245 | E(RE) |
| Money Market | 0.1245 | E(RM) |
| FGN Bonds | 0.1043 t | E(RM) |
| State Bond | 0.1300 | E(RS) |
| Treasury Bill | 0.118 | E(RT) |