Jonny SAMPLE
2.00% $3,556
2) SPEND LIFETIME PENSION INFLATED
2) SPEND LIFETIME PENSION INFLATED
Your Top 3 Monthly Carriers :
AMOUNT DECLARABLE TO IRS :
$1,842
USAA
$3,556 $3,430 $3,362
NY Life
income starts in 5 years
Guardian
5/3/2024
Rates are valid for
Jonny SAMPLE
HOW TO INTERPRET CHART:
TOTALS
GUARANTEED BENEFITS BELOW
BUDGET AFTER ANNUITY
GUARANTEED CASH FLOW based on annual benefit divided by ORIGINAL PREMIUM paid
PAID
$500,000
$500,000
DEFICIT / SURPLUS
RECEIVED $1,731,121
$1,731,121
BASED ON OUR CURRENT MONTHLY EXPENSES OF : $3,400 Inflating Each Year at :
ANNUAL
$42,672
$42,672
MONTHLY
$3,556
$3,556
CUMULATIVE
MONTHLY
$3,556 $42,672
-$198 -$2,374
8.53%
65 1
$3,556 $3,627
$3,627 $43,525
-$202 -$4,796
8.71%
66 2
$3,700
$3,700 $44,396
-$206 -$7,267
8.88%
67 3
2%
$3,774
$3,774 $45,284
-$210 -$9,787
9.06%
68 4
$3,849
$3,849 $46,190
-$214 -$12,357
9.24%
69 5
THAT EXISTS
$3,926
$3,926 $47,113
-$218 -$14,979
9.42%
70 6
NOW, BEFORE AND IN:
$4,005
$4,005 $48,056
-$223 -$17,653
9.61%
71 7
$4,085
$4,085 $49,017
-$227 -$20,380
9.80%
72 8
EVERY YEAR OF RETIREMENT AND USING ANNUITY PREMIUM IN THIS CHART OF SPECIFICALLY
$4,166
$4,166 $49,997
-$232 -$23,162
10.00%
73 9
$4,250
$4,250 $50,997
-$236 -$26,000
10.20%
74 10
$4,335
$4,335 $52,017
-$241 -$28,895
10.40%
75 11
$4,421
$4,421 $53,057
-$246 -$31,847
10.61%
76 12
$4,510
$4,510 $54,118
-$251 -$34,858
10.82%
77 13
$500,000
$4,600
$4,600 $55,201
-$256 -$37,930
11.04%
78 14
$4,692
$4,692 $56,305
-$261 -$41,063
11.26%
79 15
$4,786
$4,786 $57,431
-$266 -$44,259
11.49%
80 16
THEN WE WILL HAVE TO SPEND FROM OUR RETIREMENT SAVINGS
$4,882
$4,882 $58,580
-$272 -$47,519
11.72%
81 17
$4,979
$4,979 $59,751
-$277 -$50,843
11.95%
82 18
$5,079
$5,079 $60,946
-$283 -$54,235
12.19%
83 19
-$96,329
$5,180
$5,180 $62,165
-$288 -$57,694
12.43%
84 20
$5,284
$5,284 $63,408
-$294 -$61,222
12.68%
85 21
$5,390
$5,390 $64,677
-$300 -$64,821
12.94%
86 22
IN ORDER TO SURVIVE RETIREMENT
$5,498
$5,498 $65,970
-$306 -$68,492
13.19%
87 23
$5,607
$5,607 $67,289
-$312 -$72,237
13.46%
88 24
$5,720
$5,720 $68,635
-$318 -$76,056
13.73%
89 25
OR WE WILL HAVE A WONDERFUL SURPLUS OF :
$5,834
$5,834 $70,008
-$325 -$79,951
14.00%
90 26
$5,951
$5,951 $71,408
-$331 -$83,925
14.28%
91 27
$6,070
$6,070 $72,836
-$338 -$87,978
14.57%
92 28
-$96,329
$6,191
$6,191 $74,293
-$345 -$92,112
14.86%
93 29
-$351 -$96,329
$6,315
$6,315 $75,779
15.16%
94 30
My Skills at Extra Sensory Perception (ESP) have moved inversely to my age; you can also text edit requests to 949 500 5478
Page 10
Made with FlippingBook - Share PDF online