| | |
At 3 months - Net Withdrawal Amount | | $5,000.00 |
At 3 months - Withdrawal Amount subject to Surrender Charge | | $5,000.00 is less than $10,000.00, so no surrender charges would apply |
At 3 months - Surrender Charge applied to withdrawal | | $0.00 |
At 3 months - Credit Advantage Fee assessed for withdrawal | | ($1,250.00 * ($5,000.00 / $104,563.36)) = $59.77 |
At 3 months - Accrued Credit Advantage Fee after Fee assessed for withdrawal | | $311.64 - $59.77 = $251.87 |
At 3 months - Remaining Credit Advantage Fee after Fee assessed for withdrawal | | $1,250.00 - $59.77 = $1190.23 |
At 3 months - Index Base after withdrawal and Credit Advantage Fee | | $99,880.95 - ($99,880.95 * ($5,059.77 / ($104,563.36 + $311.64))) = $95,062.12 |
At 3 months - Interim Value after withdrawal and Credit Advantage Fee | | $95,062.12 * (1 + 5%) - $251.87 = $99,563.36 |
At 3 months - GMDB Benefit Base after withdrawal and Credit Advantage Fee | | $100,000.00 - ($104,563.36 * $5,059.770 / $104,563.36) = $94,940.23 |
At 6 months - Accrued Credit Advantage Fee | | ($251.87 + (($1,190.23 - $251.87) * (92 / 274))) = $566.94 |
At 6 months - Interim Value Index Credit Rate | | -1% |
At 6 months - Interim Value prior to GMDB Rider Fee | | $95,062.12 * (1 + -1%) – $566.94 = $93,544.56 |
At 6 months - GMDB Rider Fee | | $94,940.23 * 0.50% / 4 = $118.68 |
At 6 months - Index Base after GMDB Rider Fee | | $95,062.12 – ($95,062.12 * ($118.68 / ($93,544.56 + $566.94))) = $94,942.24 |
At 6 months - Interim Value after GMDB Rider Fee | | $94,942.24 * (1 + -1%) - $566.94 = $93,425.88 |
At 6 months - GMDB Benefit Base after GMDB Rider Fee | | $94,940.23 |
At 8 months - Accrued Credit Advantage Fee | | ($251.87 + (($1,190.23 – $251.87) * (153 / 274))) = $775.84 |
At 8 months - Interim Value Index Credit Rate | | -20% |
At 8 months - Index Base prior to withdrawal | | $94,942.24 |
At 8 months - Interim Value prior to withdrawal | | $94,942.24 * (1 + -20%) – $775.84 = $75,177.95 |
At 8 months - GMDB Benefit Base prior to withdrawal | | $94,940.23 |
At 8 months - Surrender Charge Free Amount prior to withdrawal | | $10,000.00 - $5,000.00 = $5,000.00 |
At 8 months - Net Withdrawal Amount | | $13,000.00 |
At 8 months - Withdrawal Amount subject to Surrender Charge | | $13,000.00 - $5,000.00 = $8,000.00 |
At 8 months - Surrender Charge applied to withdrawal | | $8,000.00 / (1- 8%) - $8,000.00 = $695.65 |
At 8 months - Credit Advantage Fee assessed for withdrawal | | ($1,190.23 * ($13,695.65 / $75,177.95)) = $216.83 |
At 8 months - Accrued Credit Advantage Fee after Fee assessed for withdrawal | | $775.84 – $216.83= $559.01 |
At 8 months - Remaining Credit Advantage Fee after Fee assessed for withdrawal | | $1,190.23 – $216.83 = $973.40 |
At 8 months - Index Base after withdrawal | | $94,942.24 – ($94,942.24 * ($13,912.48 / ($75,177.95 + $775.84))) = $77,551.64 |
At 8 months - Interim Value after withdrawal | | $77,551.64 * (1 + -20%) – $559.01 = $61,482.30 |
At 8 months - GMDB Benefit Base after withdrawal | | $94,940.23 – ($94,940.23 * ($13,912.48 / $75,177.95)) = $77,370.53 |
At 9 months - Accrued Credit Advantage Fee | | ($559.01+ (($973.40 – $559.01) * (30 / 122))) = $660.91 |
At 9 months - Interim Value Index Credit Rate | | 10% |
At 9 months - Interim Value prior to GMDB Rider Fee | | $77,551.64 * (1 + 10%)—$660.91 = $84,645.89 |
At 9 months - GMDB Rider Fee | | $77,370.53 * 0.50% / 4 = $96.71 |
At 9 months - Index Base after GMDB Rider Fee | | $77,551.64 – ($77,551.64 * ($96.71/ ($84,645.89 + $660.91))) = $77,463.72 |
At 9 months - Interim Value after GMDB Rider Fee | | $77,463.72 * (1 + 10%) – $660.91 = $84,549.18 |
At 9 months - GMDB Benefit Base after GMDB Rider Fee | | $77,370.53 |
At 12 months - Final Index Value | | 950 |
At 12 months - Index Change | | (950 / 1000) - 1 = -5% |
At 12 months - Applicable Cap Rate and Buffer Rate | | Cap Rate 15%; Buffer Rate 10% |
At 12 months - Buffer Rate Applied | | Lesser of 0% or (-5% + 10%) = 0% |
At 12 months - Interest Credited | | $77,463.72 * 0% = $0.00 |