I've adjusted to account for ASC - for 65000 salary works out as 1.56% - therefore upped contributions for DC Private to 8.06%
Reduced Growth Rate to 4.5%
Private DC Figures
Total private pension pot after 40 years : € 584,928.25
lump sum of €97500
leaves € 584,928.25 - €97500 = € 487,428.25...