Page 60 - ASCOT GROUP COMPLETE DOCUMENT (2)
P. 60

FUNDING AND EXPENSES - ASCOT GROUP
                                                                                     Exch Rate        1.25
                                          Capital Reserve - Ascot Life                   GBP          USD

                                          Excess Solvency Minimum (new basis)       3,500,000    4,375,000
                                          150% Statutory Reserve Multiple           1,750,000    2,187,500
                                          General Reserve                           1,750,000    2,187,500
                                                                                    7,000,000    8,750,000

           Company                        Funding

           Ascot Life                     Ascot Life Capital                        7,000,000    8,750,000
           Ascot Services                 Pre-Launch Set-Up Expenses                4,224,666    5,280,832
           Ascot Life                     Ascot Life First Year Post Licence Expenses   6,157,716    7,697,145
           Ascot Group                    Introducer Fee                             400,000      500,000
           Ascot Investment Management    Ascot Investment Management Capital          25,000       31,250
           Ascot Investment Management    Ascot Investment Management MTNA             50,000       62,500
           Ascot Fiduciaries              Ascot Fiduciaries                          200,000       250,000
           Ascot Distribution (FE)        Distribution Company (FE)                 3,726,894    4,658,618
           Ascot International (SAC)      Bermuda Funds Company                      878,404    1,098,005
           Ascot Distribution (Bermuda)   Bermuda Funds Company Feeder Company       500,000       625,000
           Ascot Financial Adviser        Purchase / FELIX Development               600,000       750,000
           Ascot Financial Adviser        IFA Company                                200,000       250,000


                                          Totals                                    23,962,68    29,953,35
   55   56   57   58   59   60   61   62   63   64   65