| 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 | 144,400 | −28 | 202,951 | +1 | 141 |
| 70 | 164,400 | −18 | 202,951 | +1 | 123 |
| 80 | 184,400 | −8 | 202,951 | +1 | 110 |
| 90 | 204,400 | +2 | 202,951 | +1 | 99 |
| 95 | 214,400 | +7 | 202,951 | +1 | 95 |
| 100 | 224,400 | +12 | 212,417 | +6 | 95 |
| 110 | 244,400 | +22 | 231,349 | +16 | 95 |
| 120 | 264,400 | +32 | 250,281 | +25 | 95 |
| 130 | 284,400 | +42 | 269,213 | +35 | 95 |
| 140 | 304,400 | +52 | 288,145 | +44 | 95 |
| 150 | 324,400 | +62 | 307,077 | +54 | 95 |