Burris Kelly LTC 0500 095 PBNS 2018 02 13
This interactive Policy Package is provided for your convenienve by Advanced Income Strategies, LLC.
Projected 4 Year Need @ Age 80 when Current Daily Care Cost @ $300 is Inflated at 3.00% Total Cost of Care May Exceed $1,050,000
350,000
300,000
250,000
200,000
150,000
Projected Annual Cost of Care
100,000
50,000
0
74
75
76
77
78
79
80
81
82
83
84
85
86
87
Kelly's Attained Age
Page 1 of 6
Kelly Burris Durable Chronic Illness Funding $500,000 Pool of Money
Prudential Life Insurance Living & Death Benefits
Living Benefits Begin @
After
Age 78
Age 80
Age 82
Age 95
Maximum
Net IRR >
7.93% 7.01%
6.23%
0.00%
HIPAA
Policy
Att per diem Distrib Year Age Monthly Monthly
Cash Flow Reflects ALL Living & Death Benefits
1 52 2 53 3 54 4 55 5 56 6 57 7 58 8 59 9 60 10 61 11 62 12 63 13 64 14 65 15 66 16 67 25 76 26 77 27 78 28 79 29 80 30 81 31 82 32 83 33 84 34 85 35 86 36 87 37 88 38 89 39 90 40 91 41 92 42 93 43 94 44 95 45 96
10,800 11,124 11,458 11,801 12,155 12,520 12,896 13,283 13,681 14,092 14,514 14,950 15,398 15,860 16,336 16,826 21,954 22,613 23,291 23,990 24,710 25,451 26,214 27,001 27,811 28,645 29,505 30,390 31,301 32,240 33,208 34,204 35,230 36,287 37,376 38,497 39,652
10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000
5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206
5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206
5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206
5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206 5,206
5,206 5,206
-120,000 -120,000
-120,000 -120,000 -120,000 -120,000
-20,000 -120,000 -120,000 0 -120,000 -120,000 0 -20,000 -120,000
0 0 0 0 0 0 0 0 0 0 0 0
0 -120,000 0 -20,000
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
5,206 < Normal Life Expectancy
0
Average Annual Premium
5,206
5,206
5,206
5,206
Annual Premiums reflect Female Preferred Best Risk @ Age 52. Risk Class subject to Underwriting. Includes Chronic Illness Rider Premium (approx 24% of Total Annual Premium). $10,000 Maximum Monthly Living Benefit (@ 2% of Initial Death Benefit or HIPAA if less). 3.00% HIPAA per Diem ($360 in 2018) reflects Projected Inflation. Normal Life Expectancy reflects Average of 2001 CSO and 2008 VBT Actuarial Tables. $5,483 Annual Premium reflects Preferred Best Risk Class @ Age 53. $6,197 Annual Premium reflects Preferred Risk Class @ Age 53. Cost of Waiting to Purchase often increases by changes to Age, Health and Product Availability.
Page 2 of 6
Funding a $500,000 Pool of Money for Living and Survivor Income
500,000
0.00%
1.00%
2.00%
375,000
3.00%
4.00%
250,000
5.00%
Net Rate of Return Achieved
6.00%
Total Dollars Invested to Attained Age
125,000
7.00%
8.00%
0
9.00%
76
77
78
79
80
81
82
83
84
Kelly's Attained Age
Net Rate of Return @ Trigger Age
Total Funding from Initial Age 52 to LE Age 90
Page 3 of 6
Guaranteed Results . . . Income Benefits Commence @ Target Ages Below
600,000
500,000
400,000
6.23%
7.01%
7.93%
300,000
200,000
100,000
5,206
5,206
5,206
0
Age 78
Age 80
Age 82
Avg Annual / Total Funding from Age 52 to Age . . .
Equivalent Net Rate of Return For Period
Page 4 of 6
I'm Not Concerned About Yield. I Only Care What I Need To Set Aside EACH YEAR to Grow $500,000
10,000
9,000
8,000
7,000
6,000
5,000
4,000
3,000
Avg Annual Premium / Addition to Savings
2,000
1,000
0
Age 78
Age 80
Age 82
Living Benefits Commence @ Age . . .
Level Guarantee
@ 5.00% Net Earnings
@ 6.00% Net Earnings
@ 7.00% Net Earnings
@ 8.00% Net Earnings
Page 5 of 6
I'm Not Concerned About Yield. I Only Care What I Need To Set Aside IN TOTAL to Grow $500,000
600,000
500,000
400,000
300,000
200,000
Total Premiums / Additions to Savings
100,000
0
Age 78
Age 80
Age 82
Living Benefits Commence @ Age . . .
Level Guarantee
@ 5.00% Net Earnings
@ 6.00% Net Earnings
@ 7.00% Net Earnings
@ 8.00% Net Earnings
Page 6 of 6
Made with FlippingBook Annual report