24.06.2015 Views

Sample Benefit Analysis

Sample Benefit Analysis

Sample Benefit Analysis

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Retirement Annuity and Surviving Spouse <strong>Benefit</strong><br />

(All figures shown are hypothetical and based on information provided by you. Any change to<br />

your benefit elections, salary or other information provided by you could alter these figures.)<br />

<strong>Benefit</strong>s Data<br />

Calculations based on a COLA (In Retirement) of 1.95% and a 50% Survivor Annuity.<br />

Year Age<br />

Monthly<br />

Annuity<br />

No<br />

Survivor<br />

[A]<br />

Monthly<br />

Annuity<br />

With<br />

Survivor<br />

[B]<br />

Survivor's<br />

Monthly<br />

Annuity<br />

Monthly<br />

Difference<br />

[A] - [B] *<br />

Annual<br />

Difference<br />

[A] - [B]<br />

Accumulated<br />

Annual<br />

Difference<br />

[A] - [B]<br />

1 54 2,741.00 2,467.00 1,371.00 274.00 3,288.00 3,288.00<br />

2 55 2,741.00 2,467.00 1,371.00 274.00 3,288.00 6,576.00<br />

3 56 2,741.00 2,467.00 1,371.00 274.00 3,288.00 9,864.00<br />

4 57 2,741.00 2,467.00 1,371.00 274.00 3,288.00 13,152.00<br />

5 58 2,741.00 2,467.00 1,371.00 274.00 3,288.00 16,440.00<br />

6 59 2,741.00 2,467.00 1,371.00 274.00 3,288.00 19,728.00<br />

7 60 2,741.00 2,467.00 1,371.00 274.00 3,288.00 23,016.00<br />

8 61 2,741.00 2,467.00 1,371.00 274.00 3,288.00 26,304.00<br />

9 62 2,794.45 2,515.11 1,397.73 279.34 3,352.12 29,656.12<br />

10 63 2,848.94 2,564.15 1,424.99 284.79 3,417.48 33,073.60<br />

11 64 2,904.50 2,614.15 1,452.78 290.34 3,484.12 36,557.72<br />

12 65 2,961.13 2,665.13 1,481.11 296.01 3,552.06 40,109.78<br />

13 66 3,018.88 2,717.10 1,509.99 301.78 3,621.33 43,731.11<br />

14 67 3,077.74 2,770.08 1,539.43 307.66 3,691.94 47,423.06<br />

15 68 3,137.76 2,824.10 1,569.45 313.66 3,763.94 51,187.00<br />

16 69 3,198.95 2,879.17 1,600.06 319.78 3,837.33 55,024.33<br />

17 70 3,261.33 2,935.31 1,631.26 326.01 3,912.16 58,936.49<br />

18 71 3,324.92 2,992.55 1,663.07 332.37 3,988.45 62,924.94<br />

19 72 3,389.76 3,050.90 1,695.50 338.85 4,066.22 66,991.17<br />

20 73 3,455.86 3,110.40 1,728.56 345.46 4,145.52 71,136.68<br />

21 74 3,523.25 3,171.05 1,762.27 352.20 4,226.35 75,363.04<br />

22 75 3,591.95 3,232.89 1,796.63 359.06 4,308.77 79,671.80<br />

23 76 3,661.99 3,295.93 1,831.66 366.07 4,392.79 84,064.59<br />

24 77 3,733.40 3,360.20 1,867.38 373.20 4,478.45 88,543.04<br />

25 78 3,806.20 3,425.72 1,903.80 380.48 4,565.78 93,108.82<br />

26 79 3,880.42 3,492.52 1,940.92 387.90 4,654.81 97,763.63<br />

27 80 3,956.09 3,560.63 1,978.77 395.46 4,745.58 102,509.20<br />

28 81 4,033.24 3,630.06 2,017.35 403.18 4,838.12 107,347.32<br />

29 82 4,111.88 3,700.85 2,056.69 411.04 4,932.46 112,279.78<br />

30 83 4,192.07 3,773.01 2,096.80 419.05 5,028.64 117,308.43<br />

31 84 4,273.81 3,846.59 2,137.69 427.23 5,126.70 122,435.13<br />

32 85 4,357.15 3,921.59 2,179.37 435.56 5,226.67 127,661.80<br />

33 86 4,442.11 3,998.07 2,221.87 444.05 5,328.59 132,990.40<br />

34 87 4,528.74 4,076.03 2,265.19 452.71 5,432.50 138,422.90<br />

35 88 4,617.05 4,155.51 2,309.37 461.54 5,538.43 143,961.33<br />

36 89 4,707.08 4,236.54 2,354.40 470.54 5,646.43 149,607.76<br />

37 90 4,798.87 4,319.16 2,400.31 479.71 5,756.54 155,364.30<br />

* Monthly Annuity No Survivor Minus Monthly Annuity With Survivor<br />

Public Sector Retirement Educators - Betty Boettcher - 800-587-7476 Page 36 of 56

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!