Plan A

Rate= 6
%
Plan A
Annui FutureWor
Age
ty
th
61
16,80
62
0
16,800
16,80
63
0
34,606
16,80
64
0
53,484
16,80
65
0
73,494
16,80
66
0
94,703
16,80
67
0
117,185
16,80
68
0
141,016
16,80
69
0
166,277
16,80
70
0
193,054
16,80
71
0
221,437
16,80
72
0
251,524
16,80
73
0
283,415
16,80
74
0
317,220
16,80
75
0
353,053
16,80
76
0
391,036
16,80
77
0
431,298
16,80
78
0
473,976
16,80
79
0
519,215
16,80
80
0
567,168
16,80
81
0
617,998
16,80
82
0
671,878
16,80
83
0
728,990
16,80
84
0
789,530

85

16,80
0
853,702
403,2
00
853,702
Sum
Total FW

Plan A
15
10
Future Worth

Plan A
5
0
55 60 65 70 75 80 85 90
Age

Plan B
Plan B
Full

24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000

Future WorthFull

24,000
49,440
76,406
104,991
135,290
167,408
201,452
237,539
275,792
316,339
359,319
404,879
453,171
504,362
558,623
616,141

24,000
24,000
24,000
456,00
0
Sum
Total FW

677,109
741,736
810,240
810,240

Plan B
1,000,000
800,000
600,000
Future Worth

Plan B

400,000
200,000
0
65 70 75 80 85 90
Age

Pkan C
Future
worth

Age
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81

29760
61306
94744
130189
167760
207585
249801
294549
341982
392260
445556
502049

82
83
84
85

561932
625408
692693
764014

900000
800000
700000
600000
500000

Age

400000

Future worth

300000
200000
100000
0

Plan D
Age
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81

Future
worth

12000
24720
38203
70255
104231
140245
178419
218884
261777
307244
355439
406525
460677
518077
578922

82
83
84
85

643417
711782
784249
861064

1000000
900000
800000
700000
600000
500000
400000
300000
200000
100000
0

Spouse 1
A
A
A
B
B
B
C

Age
Future worth

Spouse 2
A
B
C
B
C
D
D

Future Worth
1707404
1663942
1617716
1620480
1574254
1671304
1528028