Kj Asset Allocation Strategy

AllocationMaster Report
Prepared for

Kanya Jaroenvitayasit
(Main Scenario)

July 19, 2005

Provided by

Russell Blumenthal, President

Koh Samui Investments LLC
606 Post Road East
Westport, CT 06880
+1 203-877-6000

AllocationMaster Kanya Jaroenvitayasit

Table of Contents

Introduction Page .... 3
Risk Tolerance .... 4
Efficient Frontier - Present Mix .... 5
Efficient Frontier - Proposed Mix .... 6
Asset Mix Comparison - Non-Qualified Assets .... 7
Broad Asset Mix Comparison - Non-Qualified Assets .... 8
Asset Mix Backtest - Periodic Returns .... 9
Asset Mix Backtest - Compound Returns .... 10
Projected Assets - Actual Dollars .... 11
Projected Assets - Inflation Adjusted Dollars .... 12
Financial Forecast - Present Mix - Composite .... 13
Financial Forecast - Proposed Mix - Composite .... 14
Financial Forecast - Present Mix - Non-Qualified .... 15
Financial Forecast - Proposed Mix - Non-Qualified .... 16
Financial Forecast - Present Mix - Taxes .... 17
Financial Forecast - Proposed Mix - Taxes .... 18
Simulation Analysis - Range of Returns (After-Tax) .... 19
Simulation Analysis - Target Returns .... 20
Simulation Analysis - Range of Assets .... 21
Projected Assets - Sensitivity Analysis .... 22
Implementation Plan - Proposed Product Mix - Non-Qualified .... 23
Implementation Plan - Uses of Non-Qualified Assets .... 24
Client Data Inputs .... 25
Current Net Worth .... 26
Scenario Assumptions .... 27
Selected Indices - Periodic Returns .... 28
Selected Indices - Compound Returns .... 29
Selected Indices - Scatter Plot .... 30
Importance of Asset Allocation .... 31
The Efficient Frontier .... 32
Glossary - Key Terms .... 33
Snapshot .... 34
Investment Policy Statement .... 35

This asset allocation analysis is provided to you for informational purposes only. Actual investment results may be
materially different from the projected performance results portrayed. This report uses information that is considered
reliable, but it does not represent that the information is accurate or complete, and the report may not be relied upon
as such. The report is not intended to be either an expressed or implied guaranty of actual performance. It is not
intended to supply tax or legal advice. There is no solicitation to buy or sell securities. The deduction of advisory
fees, brokerage or other commissions, and any other expenses that would have been paid may not be reflected in the
analysis. The results portrayed reflect the reinvestment of dividends and other earnings.

Prepared by Russell Blumenthal Koh Samui Investments LLC


Introduction

An Asset Allocation Plan will help you determine if you have the right mix of investments for your personal
situation. This report has been prepared to assist you in this important decision.

Development of a personalized Asset Allocation Plan provides a disciplined and systematic approach to
investing. It guides you from defining your personal investment objectives to determining a suitable portfolio.
With all of the investment choices available, this plan helps you evaluate the many choices and create a
well-designed plan specific to your needs.

The purpose of an Asset Allocation Plan is to determine how your investment assets will be divided among the
available investment alternatives. Your plan will usually depend on your financial objectives, time horizon, risk
tolerance, and present financial situation.

The asset allocation plan presented in this report is based on the Nobel-prize winning concepts of Modern
Portfolio Theory, which state that through intelligent diversification you can minimize the effects of investment
risk. This is because the way you allocate your investment dollars outweighs the potential effects of security
selection and market timing. Through diversification, gains in one investment class may help offset losses in
another.

Throughout this plan, you will see references to "expected returns", "standard deviation" and other financial
planning terms that you may not be familiar with. All terms are fully explained in the glossary. Where
references are made to expected returns, please remember that this is not intended as a guarantee or meant to
reflect the performance of any investment product. It is simply a historical return based on an index. An index is
used to show benchmarks for the performance of various asset classes. Investors may not make direct
investments into any index.

It is important to keep in mind that the focus of this Asset Allocation Plan is based on your long-term
objectives. These are usually plans that have been made for five years or more. It means taking a reasonable
amount of investment risk in the expectation of higher returns. And, since time has a moderating effect on
investment risk, the longer your investment time horizon, the more likely you will earn a positive return.

Following your Asset Allocation Plan can be a critical element in reaching your financial objectives. It should
be carefully determined. And, it should be reviewed and rebalanced periodically.



Risk Tolerance Analysis
1 Expected Return: Given historical returns on different kinds of investments, my desired level of
investment return is above-average.

Strongly Disagree Strongly Agree
2 Risk Tolerance: I am willing to bear an above-average level of investment risk (volatility). I can accept
occasional years with negative investment returns.

3 Holding Period: I am willing to maintain investment positions over a reasonably long period of time
(generally considered 10 years or more).

4 Liquidity: I do not need to be able to readily convert my investments into cash. Aside from my portfolio, I
have adequate liquid net worth to meet major near-term expenses.

5 Ease of Management: I want to be very actively involved in the monitoring and decision-making required
to manage my investments.

6 Dependents: There are none or only a few dependents that rely on my income and my investment
portfolio for support.

7 Income Source: My major source of income is adequate, predictable and steadily growing.

8 Insurance Coverage: I have an adequate degree of insurance coverage.

9 Investment Experience: I have prior investment experience with stocks, bonds, and international
investments. I understand the concept of investment risk.

10 Debt/Credit: My debt level is low and my credit history is excellent.

Your Risk Profile: Mod Aggressive
Use of risk tolerance analysis is one approach for helping you select a suitable portfolio. Your risk profile has been
determined based on your responses to the risk questionnaire. This information was used to identify a range of
portfolios on the Efficient Frontier that may be appropriate for your risk profile.



Efficient Frontier - Present Mix

Efficient Frontier

Conservative
Mod Conservative
Moderate
Mod Aggressive
Aggressive
Present Mix
Proposed Mix
Suggested Mix

Present Asset Allocation

Total 100% $325,000
Present Mix
Before-Tax Annual Return 6.54%
After-Tax Annual Return 6.54%
Standard Deviation (Risk) 13.79%
Sharpe Ratio 0.29
Annual Yield 1.96%



Efficient Frontier - Proposed Mix

Efficient Frontier

Conservative
Mod Conservative
Moderate
Mod Aggressive
Aggressive
Present Mix
Proposed Mix
Suggested Mix

Proposed Asset Allocation

Total 100% $325,000
Present Proposed
Before-Tax Annual Return 6.54% 10.10%
After-Tax Annual Return 6.54% 10.10%
Standard Deviation (Risk) 13.79% 14.64%
Sharpe Ratio 0.29 0.52
Annual Yield 1.96% 4.06%



Asset Mix Comparison - Non-Qualified Assets
Present Asset Mix Proposed Asset Mix

Present Asset Mix Proposed Asset Mix Adjustment
Cash Equivalents $150,000 46.15% $32,489 10.00% ($117,511)
U.S. REITs $75,000 23.08% $224,999 69.23% $149,999
Emerging Equities $100,000 30.77% $67,512 20.77% ($32,488)
Total $325,000 100.00% $325,000 100.00%

After-Tax Annual Yield 1.96% 4.06%

This is for illustrative purposes only. Past performance is not an indication of future returns.



Broad Asset Mix Comparison - Non-Qualified Assets
Present Asset Mix Proposed Asset Mix

Present Asset Mix Proposed Asset Mix Adjustment
Cash and Equivalents $150,000 46.15% $32,489 10.00% ($117,511)
Equities $175,000 53.85% $292,511 90.00% $117,511
Total $325,000 100.00% $325,000 100.00%

After-Tax Annual Yield 1.96% 4.06%

This is for illustrative purposes only. Past performance is not an indication of future returns.



Asset Mix Backtest - Periodic Returns - Actual Returns

1988 - 2004
Return Risk
Present Asset Mix 10.01% 12.24%
Proposed Asset Mix 12.20% 15.49%

2004 5 Years 10 Years 15 Years
Present Asset Mix 15.51% 8.70% 7.27% 8.66%
Proposed Asset Mix 26.21% 17.31% 12.20% 11.84%

Backtested performance does not represent actual account performance and should not be interpreted as an
indication of such performance. The asset mix that the backtested results are based upon can be changed at any time
and will produce different backtested performance. Backtested performance does not represent the impact that
material economic and market factors might have on investment decision making. There is no indication that these
backtested results could, or would, have been achieved had this asset mix been used during the years presented. The
results portrayed reflect the reinvestment of dividends and other earnings. The deduction of advisory fees, brokerage
or other commissions, and any other expenses that would have been paid are not reflected.



Asset Mix Backtest - Compound Returns - Actual Returns

1988 - 2004
Return Risk
Present Asset Mix 10.01% 12.24%
Proposed Asset Mix 12.20% 15.49%

Present Asset Mix 15.51% 8.70% 7.27% 8.66%
Proposed Asset Mix 26.21% 17.31% 12.20% 11.84%

Backtested performance does not represent actual account performance and should not be interpreted as an
indication of such performance. The asset mix that the backtested results are based upon can be changed at any time
and will produce different backtested performance. Backtested performance does not represent the impact that
material economic and market factors might have on investment decision making. There is no indication that these
backtested results could, or would, have been achieved had this asset mix been used during the years presented. The
results portrayed reflect the reinvestment of dividends and other earnings. The deduction of advisory fees, brokerage
or other commissions, and any other expenses that would have been paid are not reflected.



Projected Assets - Actual Dollars

Present Asset Mix
Proposed Asset Mix

The Projected Assets shows the projected Asset Value for the Present Asset Mix and the Proposed Asset Mix over
the projection period. The graph indicates whether you are expected to have sufficient assets to meet your financial
goals. The Asset Value shown is the beginning of year after-tax market value for your combined non-qualified and
qualified assets.



Projected Assets - Inflation Adjusted Dollars

Present Asset Mix
Proposed Asset Mix

The Projected Assets shows the projected Asset Value for the Present Asset Mix and the Proposed Asset Mix over
the projection period. The graph indicates whether you are expected to have sufficient assets to meet your financial
goals. The Asset Value shown is the beginning of year after-tax market value for your combined non-qualified and
qualified assets.



Financial Forecast - Present Mix - Composite - Actual Dollars
Asset Financial Current Capital Addt'l Net $
Date Value Goals Income Gains Taxes Contribs Change
7/ 2005 $325,000 $24,000 $5,602 $13,072 $0 $24,000 $18,675
7/ 2006 $343,675 $24,600 $5,924 $13,824 $0 $24,600 $19,748
7/ 2007 $363,423 $25,215 $6,265 $14,618 $0 $25,215 $20,883
7/ 2008 $384,306 $106,612 $6,625 $15,458 $0 $25,845 ($58,684)
7/ 2009 $325,622 $26,492 $5,613 $13,097 $0 $26,492 $18,711
7/ 2010 $344,332 $27,154 $5,936 $13,850 $0 $27,154 $19,786
7/ 2011 $364,118 $27,833 $6,277 $14,646 $0 $27,833 $20,923
7/ 2012 $385,041 $28,528 $6,637 $15,487 $0 $28,528 $22,125
7/ 2013 $407,166 $29,242 $7,019 $16,377 $0 $29,242 $23,396
7/ 2014 $430,562 $29,973 $7,422 $17,318 $0 $29,973 $24,741
7/ 2015 $455,303 $30,722 $7,849 $18,314 $0 $30,722 $26,162
7/ 2016 $481,465 $31,490 $8,300 $19,366 $0 $31,490 $27,666
7/ 2017 $509,131 $32,277 $8,777 $20,479 $0 $32,277 $29,255
7/ 2018 $538,386 $33,084 $9,281 $21,655 $0 $33,084 $30,936
7/ 2019 $569,322 $33,911 $9,814 $22,900 $0 $33,911 $32,714



Financial Forecast - Proposed Mix - Composite - Actual Dollars
Asset Financial Current Capital Addt'l Net $
Date Value Goals Income Gains Taxes Contribs Change
7/ 2005 $325,000 $24,000 $12,356 $18,369 $0 $24,000 $30,725
7/ 2006 $355,725 $24,600 $13,524 $20,105 $0 $24,600 $33,630
7/ 2007 $389,355 $25,215 $14,803 $22,006 $0 $25,215 $36,809
7/ 2008 $426,163 $106,612 $16,202 $24,086 $0 $25,845 ($40,478)
7/ 2009 $385,685 $26,492 $14,663 $21,799 $0 $26,492 $36,462
7/ 2010 $422,147 $27,154 $16,050 $23,859 $0 $27,154 $39,909
7/ 2011 $462,057 $27,833 $17,567 $26,115 $0 $27,833 $43,682
7/ 2012 $505,739 $28,528 $19,228 $28,584 $0 $28,528 $47,812
7/ 2013 $553,550 $29,242 $21,045 $31,286 $0 $29,242 $52,332
7/ 2014 $605,882 $29,973 $23,035 $34,244 $0 $29,973 $57,279
7/ 2015 $663,161 $30,722 $25,213 $37,481 $0 $30,722 $62,694
7/ 2016 $725,855 $31,490 $27,596 $41,025 $0 $31,490 $68,621
7/ 2017 $794,476 $32,277 $30,205 $44,903 $0 $32,277 $75,108
7/ 2018 $869,584 $33,084 $33,061 $49,148 $0 $33,084 $82,209
7/ 2019 $951,793 $33,911 $36,186 $53,795 $0 $33,911 $89,981



Financial Forecast - Present Mix - Non-Qualified - Actual Dollars
Asset Financial Current Capital Addt'l Qualified
Date Value Goals Income Gains Taxes Contribs Transfers
7/ 2005 $325,000 $24,000 $5,602 $13,072 $0 $24,000 $0
7/ 2006 $343,675 $24,600 $5,924 $13,824 $0 $24,600 $0
7/ 2007 $363,423 $25,215 $6,265 $14,618 $0 $25,215 $0
7/ 2008 $384,306 $106,612 $6,625 $15,458 $0 $25,845 $0
7/ 2009 $325,622 $26,492 $5,613 $13,097 $0 $26,492 $0
7/ 2010 $344,332 $27,154 $5,936 $13,850 $0 $27,154 $0
7/ 2011 $364,118 $27,833 $6,277 $14,646 $0 $27,833 $0
7/ 2012 $385,041 $28,528 $6,637 $15,487 $0 $28,528 $0
7/ 2013 $407,166 $29,242 $7,019 $16,377 $0 $29,242 $0
7/ 2014 $430,562 $29,973 $7,422 $17,318 $0 $29,973 $0
7/ 2015 $455,303 $30,722 $7,849 $18,314 $0 $30,722 $0
7/ 2016 $481,465 $31,490 $8,300 $19,366 $0 $31,490 $0
7/ 2017 $509,131 $32,277 $8,777 $20,479 $0 $32,277 $0
7/ 2018 $538,386 $33,084 $9,281 $21,655 $0 $33,084 $0
7/ 2019 $569,322 $33,911 $9,814 $22,900 $0 $33,911 $0



Financial Forecast - Proposed Mix - Non-Qualified - Actual Dollars
Asset Financial Current Capital Addt'l Qualified
Date Value Goals Income Gains Taxes Contribs Transfers
7/ 2005 $325,000 $24,000 $12,356 $18,369 $0 $24,000 $0
7/ 2006 $355,725 $24,600 $13,524 $20,105 $0 $24,600 $0
7/ 2007 $389,355 $25,215 $14,803 $22,006 $0 $25,215 $0
7/ 2008 $426,163 $106,612 $16,202 $24,086 $0 $25,845 $0
7/ 2009 $385,685 $26,492 $14,663 $21,799 $0 $26,492 $0
7/ 2010 $422,147 $27,154 $16,050 $23,859 $0 $27,154 $0
7/ 2011 $462,057 $27,833 $17,567 $26,115 $0 $27,833 $0
7/ 2012 $505,739 $28,528 $19,228 $28,584 $0 $28,528 $0
7/ 2013 $553,550 $29,242 $21,045 $31,286 $0 $29,242 $0
7/ 2014 $605,882 $29,973 $23,035 $34,244 $0 $29,973 $0
7/ 2015 $663,161 $30,722 $25,213 $37,481 $0 $30,722 $0
7/ 2016 $725,855 $31,490 $27,596 $41,025 $0 $31,490 $0
7/ 2017 $794,476 $32,277 $30,205 $44,903 $0 $32,277 $0
7/ 2018 $869,584 $33,084 $33,061 $49,148 $0 $33,084 $0
7/ 2019 $951,793 $33,911 $36,186 $53,795 $0 $33,911 $0



Financial Forecast - Present Mix - Taxes
Tax on Realized Tax on Excise Tax on Tax on Total
Date Income Cap Gains Cap Gains Tax Qual W/D NQTD W/D Taxes
7/ 2005 $0 $20,098 $0 $0 $0 $0 $0
7/ 2006 $0 $16,285 $0 $0 $0 $0 $0
7/ 2007 $0 $15,272 $0 $0 $0 $0 $0
7/ 2008 $0 $17,227 $0 $0 $0 $0 $0
7/ 2009 $0 $12,875 $0 $0 $0 $0 $0
7/ 2010 $0 $13,468 $0 $0 $0 $0 $0
7/ 2011 $0 $14,184 $0 $0 $0 $0 $0
7/ 2012 $0 $14,976 $0 $0 $0 $0 $0
7/ 2013 $0 $15,828 $0 $0 $0 $0 $0
7/ 2014 $0 $16,734 $0 $0 $0 $0 $0
7/ 2015 $0 $17,694 $0 $0 $0 $0 $0
7/ 2016 $0 $18,710 $0 $0 $0 $0 $0
7/ 2017 $0 $19,785 $0 $0 $0 $0 $0
7/ 2018 $0 $20,922 $0 $0 $0 $0 $0
7/ 2019 $0 $22,124 $0 $0 $0 $0 $0



Financial Forecast - Proposed Mix - Taxes
Tax on Realized Tax on Excise Tax on Tax on Total
Date Income Cap Gains Cap Gains Tax Qual W/D NQTD W/D Taxes
7/ 2005 $0 $9,680 $0 $0 $0 $0 $0
7/ 2006 $0 $12,310 $0 $0 $0 $0 $0
7/ 2007 $0 $14,756 $0 $0 $0 $0 $0
7/ 2008 $0 $24,382 $0 $0 $0 $0 $0
7/ 2009 $0 $16,459 $0 $0 $0 $0 $0
7/ 2010 $0 $18,326 $0 $0 $0 $0 $0
7/ 2011 $0 $20,291 $0 $0 $0 $0 $0
7/ 2012 $0 $22,383 $0 $0 $0 $0 $0
7/ 2013 $0 $24,629 $0 $0 $0 $0 $0
7/ 2014 $0 $27,055 $0 $0 $0 $0 $0
7/ 2015 $0 $29,685 $0 $0 $0 $0 $0
7/ 2016 $0 $32,546 $0 $0 $0 $0 $0
7/ 2017 $0 $35,664 $0 $0 $0 $0 $0
7/ 2018 $0 $39,066 $0 $0 $0 $0 $0
7/ 2019 $0 $42,782 $0 $0 $0 $0 $0



Simulation Analysis - Range of Returns (After-Tax)

Present Asset Mix
Proposed Asset Mix
Probability of Exceeding Return 1 year 4 years 8 years 11 years 15 years
Present
2% (Median + 2 sd) 44.3% 28.6% 22.8% 19.7% 17.2%
16% (Median + 1sd) 21.1% 14.3% 11.3% 11.1% 10.5%
50% (Median) 3.7% 4.4% 5.0% 5.3% 5.8%
84% (Median - 1 sd) -7.6% -1.6% 0.7% 1.4% 2.3%
98% (Median - 2 sd) -17.0% -5.7% -2.2% -0.8% 0.1%
Proposed
2% (Median + 2 sd) 47.2% 29.9% 24.0% 20.8% 18.2%
16% (Median + 1sd) 28.5% 18.5% 15.3% 14.7% 13.7%
50% (Median) 8.2% 8.9% 9.5% 9.4% 9.5%
84% (Median - 1 sd) -5.7% 1.2% 3.9% 4.6% 5.6%
98% (Median - 2 sd) -17.3% -6.4% -0.9% 1.0% 2.0%
Note: "sd" = standard deviation

The simulated range of average annual returns for the Present and Proposed Composite Asset Mixes are shown over
the projection period. The entire range of returns covering the best case to worst case outcomes are represented by
the bars. There is a 98% chance of realizing a return that is greater than the simulated worst case return. And, there
is a 2% chance of exceeding the simulated best case return. The range of average returns narrows over longer time
periods and for more conservative portfolios.



Simulation Analysis - Target Returns (After-Tax)

Present Asset Mix
Proposed Asset Mix

Probability of Falling Below Target Return
(Target Return: 0.00%)

1 year 4 years 8 years 11 years 15 years
Present Mix 36.20% 24.20% 10.00% 5.20% 1.60%
Proposed Mix 25.80% 11.60% 3.20% 1.20% 0.40%

The simulated range of average annual returns for the Present and Proposed Composite Asset Mixes are shown over
the projection period. The entire range of returns covering the best case to worst case outcomes are represented.
There is a 98% chance of realizing a return that is greater than the simulated worst case return. And, there is a 2%
chance of exceeding the simulated best case return. The range of average returns narrows over longer time periods
and for more conservative portfolios.



Simulation Analysis - Range of Assets

Present Asset Mix
Proposed Asset Mix
1 year 4 years 8 years 11 years 15 years
Present
Best Case $476,073 $823,818 $1,365,553 $1,968,106 $4,288,503
Expected Case $339,303 $304,793 $382,957 $466,694 $609,621
Worst Case $270,494 $174,083 $188,886 $196,631 $221,689

Proposed
Best Case $481,101 $848,880 $1,426,536 $2,109,380 $4,226,063
Expected Case $352,560 $373,510 $543,926 $756,597 $1,047,407
Worst Case $266,955 $169,615 $203,444 $236,801 $310,759

The simulated range of projected asset values for the Present and Proposed Composite Asset Mixes are shown over
the projection period. The entire range of asset values covering the best case to worst case outcomes are represented
by the bars. There is a 98% chance of realizing an asset value that is greater than the simulated worst-case. And,
there is a 2% chance of exceeding the simulated best-case asset value. The range of asset values widens over longer
time periods and for more aggressive portfolios.



Projected Assets - Sensitivity Analysis

Modified Asset Mix
Proposed Asset Mix

Modified Mix Return Adjustment
Non-Qualified: No Change
Qualified: No Change
Non-Qualified Tax-Deferred: No Change

The Projected Assets - Sensitivity Analysis shows the projected Asset Value for the Proposed Mix and a Modified
Mix over the projection period. The graph indicates whether you are expected to have sufficient assets to meet your
financial goals. The Asset Value shown is the beginning of year after-tax market value for your combined
non-qualified and qualified assets.



Implementation Plan - Proposed Product Mix - Non-Qualified

Cash Equivalents U.S. REITs Emerging Equities

The Product Recommendations for the Non-Qualified Assets are shown above. The Asset Classes to which each
Product Recommendation belongs is identified in the chart. If a Product Recommendation has not been specified, it
is listed as "To Be Determined". Products such as mutual funds, variable annuities, and variable life insurance may
be part of this recommendation. These products are sold only by prospectus. Please read the prospectus for
information concerning features of the products, surrender periods, penalties, fees, and any other internal expenses.
A prospectus can be obtained from your investment professional.



Implementation Plan - Uses of Non-Qualified Assets
Proposed Asset Class Product Recommendation Symbol Proposed $

Cash Equivalents To Be Determined $32,489
Total $32,489

U.S. REITs To Be Determined $224,999
Total $224,999

Emerging Equities To Be Determined $67,512
Total $67,512

Shown above are the suggested changes in your Non-Qualified assets that you might want to take in implementing
your asset allocation plan. The table has been organized according to the asset classes used in the new Proposed
Asset Mix. Any small differences in the dollar amounts are due to rounding-off. Products such as mutual funds,
variable annuities, and variable life insurance may be part of this recommendation. These products are sold only by
prospectus. Please read the prospectus for information concerning features of the products, surrender periods,
penalties, fees, and any other internal expenses.



Client Data Inputs

Client Birthdate: 05/09/1963

Federal Income Tax Rate: 0.00%
State Income Tax Rate: 0.00%
Federal Capital Gains Tax Rate: 0.00%
State Capital Gains Tax Rate: 0.00%

Future Federal Income Tax Rate: 0.00%
Future State Income Tax Rate: 0.00%
Future Federal Capital Gains Tax Rate: 0.00%
Future State Capital Gains Tax Rate: 0.00%

Starting Year: 2010

Non-Qualified Assets
Market Cost Account
Asset Class Product Name Value Basis Number Hold Symbol
Cash Equivalents Savings $150,000 $150,000 No
Emerging Equities Thai Stocks $100,000 $100,000 No
U.S. REITs Bangkok Lot $75,000 $55,000 No
- Not Assigned - $0 $0 No

Total $325,000

Financial Goals

Other Accumulation Goals (Pre-Retirement)
Description Years Until Need Years of Need Annual Amount Inflation Rate Portion to Fund
1 1 $0 0.00% 100.00%
Build Home 3 1 $75,000 2.50% 100.00%

Retirement Annual Spending Goal
Annual retirement spending goal $24,000

Additional Contributions
Starting Amount # of Growth Tax
Description Year Net of Tax Years Rate Status
Salary 2004 $24,000 15 Years 2.50% Non-Qualified



Assets, Liabilities, and Current Net Worth

Current Net Worth

Assets Liabilities Net Worth

Assets Total Percent

Non-Qualified $325,000 100.00%
Qualified $0 0.00%
Non-Qualified Tax-Deferred $0 0.00%

Total Assets $325,000 100.00%

Liabilities
Total Liabilities $0 0.00%

Net Worth
Total Net Worth $325,000 100.00%



Scenario Assumptions

Scenario Assumptions
Asset Class Index Proxy Return Risk Yield Dividend Turnover
Cash Equivalents FED 3-Mo T-Bill (S) 1.00% 2.00% 1.00% 0.00% 100.00%
T-Notes/CDs FED 6-Month CD 3.50% 3.00% 3.50% 0.00% 100.00%
KSI Land NCRF Property Index 25.00% 35.00% 0.00% 0.00% 100.00%
KSI Residential (Freehold) NCRF Property Index 18.00% 25.00% 0.00% 10.00% 50.00%
KSI Residential (Leasehold) NCRF Property Index 18.00% 23.00% 0.00% 12.00% 25.00%
KSI Commercial (Freehold) NCRF Property Index 20.00% 30.00% 0.00% 10.00% 25.00%
KSI Industrial NCRF Property Index 22.00% 35.00% 0.00% 10.00% 50.00%
KSI Development WILS Real Estate Sec 25.00% 40.00% 0.00% 0.00% 50.00%
KSI Mortgages LEHB High Yield 12.00% 16.00% 12.00% 0.00% 100.00%
Large Value Stocks WILS Tgt Large Value 9.50% 13.25% 0.00% 2.50% 40.00%
Large Growth Stocks WILS Tgt Large Grth 10.60% 16.00% 0.00% 1.75% 40.00%
Small Value Stocks WILS Tgt Small Value 11.00% 18.75% 0.00% 2.25% 40.00%
Small Growth Stocks WILS Tgt Small Grth 12.10% 22.00% 0.00% 1.50% 40.00%
Mid Cap Stocks S&P 400 MidCap 10.75% 18.00% 0.00% 2.00% 40.00%
Balanced Funds LIPR Balanced Fund 7.50% 11.00% 3.00% 0.50% 60.00%
U.S. REITs NAR REITs-All 11.00% 14.00% 5.50% 0.00% 10.00%
Hedge Funds HFRI Equity Hedge 10.00% 10.00% 0.00% 0.00% 20.00%
Venture Capital/L.P. CAMB US Venture Cap 12.50% 35.25% 0.00% 0.00% 10.00%
International Stocks MSCI EAFE Index-$ 11.00% 22.25% 0.00% 1.75% 40.00%
International Bonds CITI World Bnd-All $ 7.00% 13.25% 7.00% 0.00% 40.00%
Emerging Equities MSCI Emerg Free-$ 11.50% 40.25% 0.00% 0.75% 40.00%
Inflation Rate: 2.50%
Holding Limits
Non-Qualified Assets Qualified Assets Non-Qualified Tax-Def
Assets
Asset Class Min % Max % Min % Max % Min % Max %
Cash Equivalents 10.00% 25.00% 0.00% 100.00% 0.00% 100.00%
T-Notes/CDs 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Land 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KSI Residential (Freehold) 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Residential (Leasehold) 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Commercial (Freehold) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KSI Industrial 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Development 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Mortgages 0.00% 0.00% 0.00% 25.00% 0.00% 25.00%
Large Value Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Large Growth Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Small Value Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Small Growth Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Mid Cap Stocks 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Balanced Funds 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
U.S. REITs 0.00% 100.00% 0.00% 0.00% 0.00% 0.00%
Hedge Funds 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Venture Capital/L.P. 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
International Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
International Bonds 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Emerging Equities 0.00% 25.00% 0.00% 25.00% 0.00% 25.00%



Selected Indices - Periodic Returns - Actual Returns

1976 - 2004
Return Risk
S&P 500 Composite 13.01% 15.85%
LEHB Aggregate Bond 8.97% 7.50%
FED 3-Mo T-Bill (S) 6.07% 3.04%
CPI-U All Items 4.34% 3.05%

S&P 500 Composite 10.88% -2.31% 12.07% 13.23%
LEHB Aggregate Bond 4.34% 7.71% 7.71% 8.83%
FED 3-Mo T-Bill (S) 1.38% 2.62% 3.80% 4.76%
CPI-U All Items 3.25% 2.49% 2.43% 3.00%

The annual returns for several market indices are shown over a past time period. The total returns include income
and appreciation, but do not consider inflation and taxes. Past performance may not be a good indicator of the future
performance, the volatility and the degree of association between asset classes.



Selected Indices - Compound Returns - Actual Returns

1976 - 2004
Return Risk
S&P 500 Composite 13.01% 15.85%
FED 3-Mo T-Bill (S) 6.07% 3.04%

S&P 500 Composite 10.88% -2.31% 12.07% 13.23%
LEHB Aggregate Bond 4.34% 7.71% 7.71% 8.83%
FED 3-Mo T-Bill (S) 1.38% 2.62% 3.80% 4.76%
CPI-U All Items 3.25% 2.49% 2.43% 3.00%

The compound growth of one dollar invested in each of several market indices is shown for the past several years.
Compound growth is the accumulated dollar value assuming the reinvestment of returns. The past total returns
shown include both interest and appreciation. They do not reflect taxes and inflation effects. In general, relatively
risky asset classes exhibit higher compound growth potential than more conservative asset classes.



Selected Indices - Scatter Plot

1976 - 2004
Return Risk
S&P 500 Composite 13.01% 15.85%
FED 3-Mo T-Bill (S) 6.07% 3.04%

The Risk vs. Return scatter plot shows the historical average annual return and risk for several market indices. This
graph makes it easy to compare the relative return and risk between different types of investments. The past total
returns shown include both current income and capital gains. The returns do not reflect tax and inflation effects.



Importance of Asset Allocation

Asset allocation policy is the main determinant of portfolio total return.

A 1991 study by Brinson, Singer and Beebower investigated the determinants of portfolio
performance.¹ By studying the quarterly returns of 82 pension plans over a 10-year period, they
concluded that:
· The selection of which asset classes to invest in and how much to invest in each explained
91.5% of the variation in the plan's returns.
· The combination of market timing, security selection and other factors accounted for only
8.5% of the differences in the plan's returns.

¹ Brinson, G.P., Singer, B.D. and G.L. Beebower, "Determinants of Portfolio Performance II:
An Update", Financial Analysts Journal, May-June 1991.



The Efficient Frontier

The Efficient Frontier traces out the portfolios that offer the greatest amount of return for given
levels of risk. All portfolios on the frontier are efficient and selection of the proper portfolio
depends upon the investor's goals and tolerance for risk.
The diagram below illustrates the concept of efficiency. The "Inefficient Portfolio" does not lie
on the frontier because an alternate portfolio can be found that offers more return for the same
amount of risk. A second portfolio can be found that offers the same return, but less risk. Both
of these "efficient" portfolios are more desirable to investors trying to maximize return and
minimize risk.

When calculating the efficient frontier, multiple factors are considered:
· Market expectations for return, risk and correlation of assets
· Constraints limiting investment in particular asset classes
· Your tax rates

Portfolio optimization is a mathematical technique for finding the portfolios that lie along the
efficient frontier. These ideas were developed by Dr. Harry Markowitz and earned him a Nobel
Prize in Economics in 1990. These theories are collectively known as Modern Portfolio Theory.



Glossary - Key Terms

Aggressive Investment Posture - Asset mixes that have relatively more risk will often provide higher potential
returns, with greater uncertainty. Sometimes, aggressive asset mixes do not produce higher returns than more
conservative asset mixes.

Asset Allocation - The process of determining what proportions of your portfolio holdings are to be invested in
the various asset classes.

Asset Class - A standard term which broadly defines a category of potential investments.

Asset Mix - The percentage weightings (or mix) of different asset classes to be held in the portfolio. There may
be separate asset mixes for the taxable and tax-deferred holdings in a portfolio.

Conservative Investment Posture - Asset mixes that have relatively low risk in general will often also have
lower long-term returns than more aggressive asset mixes, with more certainty.

Current Dollars - A forecast of the asset value stated in terms of the actual dollars held, not in terms of
purchasing power.

Efficient Frontier - Plots the asset mixes, ranging from conservative to aggressive, that provide the best
trade-off of risk and return. These "efficient" asset mixes provide (1) the maximum available assumed return for
a given level of risk and (2) the minimum available level of risk for a given level of assumed return.

Inflation Dollars - A forecast of the asset value measured in terms of purchasing power. Because of inflation,
investment dollars will probably not be able to buy as much in the future as they can today.

Non-Qualified Assets - Assets that are currently subject to federal, state and local taxes.

Qualified Assets - Assets that will be allowed to accumulate tax-free investment earnings until withdrawn at
retirement. These assets are normally invested in a 401(k), 403(b), SEP, Keogh or IRA.

Risk - The unpredictability of investment returns. The chance that the actual return from investment in an asset
class will be different from its assumed return. Risk is measured statistically using standard deviation.

Sharpe Ratio - A measure of incremental assumed return (in inflation dollars) provided by an asset class or asset
mix for taking additional risk. Higher values of the Sharpe Ratio are desirable.

Standard Deviation - An estimate of the possible future dispersion (or divergence) of the actual returns from a
asset class around its expected return. The standard deviation for an asset class represents its estimated average
annual investment risk. Investment risk is based on the notion of uncertainty. The less certain it is that an asset
class will generate its expected return, the higher the risk of that asset class.

Total Return - The combined return in current income and capital appreciation from investment in an asset
class.

Yield - The current cash income received from investment in an asset class. Bonds provide yield in the form of
interest payments and stocks through dividends.



Snapshot
Client Birthdate: 05/09/1963 Proposed Mix

Assets:
Non-Qualified: $325,000 Before-Tax Return 10.10%
Qualified: $0
After-Tax Return 10.10%
Std. Deviation (Risk) 14.64%
Sharpe Ratio 0.52
Annual Yield 4.06%

Range of Returns Cash Equivalents $32,489 10.00%
U.S. REITs $224,999 69.23%
Emerging Equities $67,512 20.77%
Total 100.00%

Present Asset Mix
Proposed Asset Mix

Inflows/Outflows Projected Assets
Financial Goals: Planned Contributions:
Build Home Salary
Annual retirement spending

Present Asset Mix
Proposed Asset Mix


Investment Policy Statement
Prepared for

Kanya Jaroenvitayasit
(Main Scenario)

July 19, 2005

Provided by

Russell Blumenthal, President

Koh Samui Investments LLC
606 Post Road East
Westport, CT 06880
+1 203-877-6000

Investment Policy Statement Kanya Jaroenvitayasit

SECTION 1. SUMMARY

The Investment Policy Statement considers the information you have provided about your present and future
financial circumstances. It is to document and ensure the long-term adherence to an investment program. It
covers the policies, practices and procedures for managing your investment assets.

Total Assets: $325,000
Time Horizon: 15 years
Return Objective: 10.10% (pre-tax gross)
10.10% (after-tax net)
Risk Tolerance: Mod Aggressive

SECTION 2. OBJECTIVES

These are the main objectives of the investment program. The objectives have been developed in conjunction
with a review of your financial resources, financial goals, asset allocation, risk tolerance and time horizon.

1. To take a reasonable amount of investment risk. To maximize return at that risk level.

2. To maintain a prudent diversification of the investment assets.

3. To have the ability to meet the financial goals when each is expected to occur.

4. To minimize potential tax liabilities.

5. To maintain a level of cash reserves in order to meet short-term emergency expenditures.

6. To periodically monitor and revise the portfolio as required.



SECTION 3. TIME HORIZON

This investment program is based on an investment time horizon of at least five years. The investment program
does attempt to consider the active management of short-term investment fluctuations. The asset allocation has
been developed as a long-term strategy for the management of your investment assets.

SECTION 4. RISK TOLERANCE

Your ability to tolerate the uncertainties, complexities and volatility inherent in the investment markets has been
considered in the development of your investment program. The risk tolerance assessment for your portfolio is
shown in the Summary section. This profile was developed in part through the use of a risk profiling
questionnaire.

Some of the main factors that influence your risk tolerance assessment are: (1) Your age; (2) Your present
financial condition; (3) Your future financial goals; (4) Your discretionary income and its variability; (5) and
several other factors. These factors suggest your ability to accept investment risk in order to meet your
long-term financial goals.

SECTION 5. EXPECTED PERFORMANCE

The long-term expected rate of return on your portfolio is shown below. It is based on the expected long-term
total return for each asset class and its percentage weighting in your portfolio. This is compared against the
assumed long-term average rate of inflation (as measured by the Consumer Price Index). The difference
between your rate of return and the inflation rate is your real (after-inflation) expected return. Actual
performance will vary from these assumed rates. The portfolio return may also be reduced by the deduction of
advisory, money management, custodial and transaction fees.

Portfolio Return Objective: 10.10% (pre-tax gross)
10.10% (after-tax net)
Long-Term Inflation Assumption: 2.50%



SECTION 6. HOLDING LIMITS

Your portfolio was developed subject to certain holding limitations. These are limitations on the minimum and
maximum percentage investment in each asset class.
Holding Limits
Non-Qualified Assets Qualified Assets Non-Qualified Tax-Def
Assets
Asset Class Min % Max % Min % Max % Min % Max %
Cash Equivalents 10.00% 25.00% 0.00% 100.00% 0.00% 100.00%
T-Notes/CDs 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Land 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KSI Residential (Freehold) 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Residential (Leasehold) 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Commercial (Freehold) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
KSI Industrial 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Development 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
KSI Mortgages 0.00% 0.00% 0.00% 25.00% 0.00% 25.00%
Large Value Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Large Growth Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Small Value Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Small Growth Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Mid Cap Stocks 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Balanced Funds 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
U.S. REITs 0.00% 100.00% 0.00% 0.00% 0.00% 0.00%
Hedge Funds 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Venture Capital/L.P. 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
International Stocks 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
International Bonds 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Emerging Equities 0.00% 25.00% 0.00% 25.00% 0.00% 25.00%



SECTION 7. ASSET ALLOCATION

Based on your financial resources, financial goals, time horizon, tax status, holding limitations, risk tolerance
and expected investment performance a recommended portfolio has been determined. The portfolio balances
risk and reward and attempts to achieve the stated objectives of the investment program. The composite asset
allocation for your investment program is as shown:

SECTION 8. MONITORING AND REVIEW

Investment performance will be monitored and reported to you on a quarterly basis. The investment
performance of your investment program shall be compared against the appropriate benchmarks. The
investment program will be reviewed at least annually to make sure that it continues to achieve your stated
objectives. Since this investment program is long-term in nature, the periodic adjustments made to your
investment program should be small.



SECTION 9. REBALANCING

The percentage weighting to each asset class within the investment portfolio will vary. The percentage
weighting within each asset class will be allowed to vary within a reasonable range of +/- 5% to 10% depending
upon market conditions. When rebalancing is required, investment yield and net cash inflows will be used to
meet the strategic asset allocation targets. If cash flow is not sufficient to meet the target allocation for an asset
class, we will decide whether to effect transactions in order to rebalance the asset allocation.

SECTION 10. SELECTION CRITERIA

Investment products used to implement the investment program shall be subject to selection criteria. At a
minimum, the investment product must be registered, have sufficient historical performance, provide timely
compliant quarterly performance, provide necessary details about the firm (personnel, clients, fees, etc.), and
strictly adhere to a clearly articulated investment philosophy. Each investment product will be monitored for
adherence to your investment policy guidelines, major changes in the product, and comparative performance
with similar investment products.



ACCEPTANCE AND ADOPTION:

I (We) have reviewed, approved and adopted this Investment Policy Statement for the investment program
prepared with the assistance of Russell Blumenthal.

Client's Signature Date

Client's Signature Date

Advisor's Signature Date


AllocationMaster Report Kanya Jaroenvitayasit

Notes

.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.


Kj Asset Allocation Strategy

Recommended

Recommended

More Related Content

Viewers also liked

Viewers also liked (10)

Similar to Kj Asset Allocation Strategy

Similar to Kj Asset Allocation Strategy (20)

Kj Asset Allocation Strategy