| Stock price ST $ | Non-insured portfolio value $ | Return % p.a. | Insured portfolio value $ | Return % p.a. | Insured portfolio in % of the non-insured portfolio |
| 60 | 124,897 | −38 | 195,000 | −3 | 156 |
| 70 | 145,713 | −27 | 195,000 | −3 | 134 |
| 80 | 166,530 | −17 | 195,000 | −3 | 117 |
| 90 | 187,346 | −6 | 195,000 | −3 | 104 |
| 100 | 208,162 | +4 | 195,000 | −3 | 94 |
| 110 | 228,978 | +14 | 225,500 | +13 | 98 |
| 120 | 249,794 | +25 | 246,000 | +23 | 98 |
| 130 | 270,611 | +35 | 266,500 | +33 | 98 |
| 140 | 291,427 | +46 | 287,000 | +44 | 98 |
| 150 | 312,243 | +56 | 307,500 | +54 | 98 |