Becoming Your Own Banker by R. Nelson Nash

Author:R. Nelson Nash
Language: eng
Format: epub
Published: 2021-09-15T19:56:25+00:00

37 $3,030.00 $141,456.68 $317,126.00

38 $3,030.00 $150,266.15 $346,394.00

39 $3,030.00 $159,428.00 $378,019.00

40 $3,030.00 $10,550.00 $157,984.32 $400,751.00

41 $3,030.00 $167,454.89 $436,716.00

42 $3,030.00 $177,304.28 $475,589.00

43 $3,030.00 $187,548.33 $517,593.00

44 $3,030.00 $10,550.00 $187,228.76 $551,593.00

45 $3,030.00 $197,869.11 $599,579.00

46 $3,030.00 $208,935.07 $651,440.00

47 $3,030.00 $220,443.67 $707,442.00

48 $3,030.00 $10,550.00 $221,440.62 $756,415.00

49 Retirement $3,030.00 $233,449.45Retirement $820,680.00

50 Income $3,030.00 $245,938.62 Income $889,940.00

51 $3,030.00 $258,927.37 $964,638.00

52 -$50,000.00 $217,284.46 -$50,000.00 $987,757.00

53 -$50,000.00 $173,975.84 -$50,000.00 $996,804.00

54 -$50,000.00 $128,934.88 -$50,000.00 $1,005,214.00

55 -$50,000.00 $82,092.27 -$50,000.00 $1,013,691.00

56 -$50,000.00 $33,375.96 -$50,000.00 $1,022,162.00

57 -$33,375.96 $0.00 -$50,000.00 $1,030,442.00

58 -$50,000.00 $1,038,573.00

59 -$50,000.00 $1,046,485.00

60 -$50,000.00 $1,054,126.00

61 -$50,000.00 $1,061,423.00 Death

62 -$50,000.00 $1,068,310.00 Benefit

63 -$50,000.00 $1,074,496.00

64 -$50,000.00 $1,080,094.00 $1,365,057.00

Totals -$283,376.00 $168,320.00 $116,050.00 -$650,000.00 $1,365,057.00

Table 2: Whole Life Paid-Up At 96 Insurance Illustration

Age- After Cumulative Net Policy Start Net Annual Cumulative Tax

Net Cash Year Of Premium Loan Loan Loan

A/T Outlay Valu Year Int

1 21 $5,000 $0 $0 $0 $5,000 $1

2 22 $5,000 $ 0 $ 0 $ 0 $10,00 0 $6

3 23 $5,000 $ 0 $ 0 $ 0 $15,00 0 $11

4 24 $5,000 $ 0 $ 0 $ 0 $20,00 0 $17

5 25 $5,000 $ 0 $ 0 $ 0 $25,00 0 $22

6 26 $5,000 $ 0 $ 0 $ 0 $30,00 0 $29

7 27 $5,000 $ 0 $ 0 $ 0 $35,000 $35

8 28 -$7,520 $ 0 $ 0 $ 0 $27,48 0 $29

1

2 9 29 $3,030 $0 $0 $0 $30,510 $34 10 30 $3,030 $0 $0 $0 $33,540 $40 11 31 $3,030 $0 $0 $0 $36,570 $45

12 32 -$7,520 $ 0 $ 0 $ 0 $29,05 0 $40

13 33 $3,030 $ 0 $ 0 $ 0 $32,08 0 $46

14 34 $3,030 $ 0 $ 0 $ 0 $35,11 0 $52

15 35 $3,030 $ 0 $ 0 $ 0 $38,14 0 $59

16 36 -$7,520 $ 0 $ 0 $ 0 $30,62 0 $55

17 37 $3,030 $ 0 $ 0 $ 0 $33,65 0 $62

18 38 $3,030 $ 0 $ 0 $ 0 $36,68 0 $70

19 39 $3,030 $ 0 $ 0 $ 0 $39,71 0 $79

20 40 -$7,520 $ 0 $ 0 $ 0 $32,19 0 $77

21 41 $3,030 $ 0 $ 0 $ 0 $35,22 0 $86

22 42 $3,030 $ 0 $ 0 $ 0 $38,25 0 $96

23 43 $3,030 $ 0 $ 0 $ 0 $41,28 0 $106

24 44 -$7,520 $ 0 $ 0 $ 0 $33,76 0 $107

25 45 $3,030 $ 0 $ 0 $ 0 $36,79 0 $119

26 46 $3,030 $ 0 $ 0 $ 0 $39,82 0 $131

27 47 $3,030 $ 0 $ 0 $ 0 $42,85 0 $145

28 48 -$7,520 $ 0 $ 0 $ 0 $35,33 0 $149

29 49 $3,030 $ 0 $ 0 $ 0 $38,36 0 $165

30 50 $3,030 $ 0 $ 0 $ 0 $41,39 0 $182

31 51 $3,030 $ 0 $ 0 $ 0 $44,42 0 $200

32 52 -$7,520 $ 0 $ 0 $ 0 $36,90 0 $208

33 53 $3,030 $ 0 $ 0 $ 0 $39,93 0 $229

34 54 $3,030 $ 0 $ 0 $ 0 $42,96 0 $251

35 55 $3,030 $ 0 $ 0 $ 0 $45,99 0 $275

36 56 -$7,520 $

Download

Copyright Disclaimer:
This site does not store any files on its server. We only index and link to content provided by other sites. Please contact the content providers to delete copyright contents if any and email us, we'll remove relevant links or contents immediately.