| Employee/beneficiary age difference |
Applicable percentage |
|---|---|
| 10 years or less | 100 |
| 11 | 96 |
| 12 | 93 |
| 13 | 90 |
| 14 | 87 |
| 15 | 84 |
| 16 | 82 |
| 17 | 79 |
| 18 | 77 |
| 19 | 75 |
| 20 | 73 |
| 21 | 72 |
| 22 | 70 |
| 23 | 68 |
| 24 | 67 |
| 25 | 66 |
| 26 | 64 |
| 27 | 63 |
| 28 | 62 |
| 29 | 61 |
| 30 | 60 |
| 31 | 59 |
| 32 | 59 |
| 33 | 58 |
| 34 | 57 |
| 35 | 56 |
| 36 | 56 |
| 37 | 55 |
| 38 | 55 |
| 39 | 54 |
| 40 | 54 |
| 41 | 53 |
| 42 | 53 |
| 43 | 53 |
| 44 and greater | 52 |
| Year | Death benefit during year |
End-of-year notional account balance before withdrawal |
Average notional account balance |
Withdrawal at end of year |
End-of-year notional account balance after withdrawal |
|---|---|---|---|---|---|
| 2028 | $1,000,000 | $550,000 | |||
| 2029 | 1 954,545 | 2 $561,000 | 3 $555,500 | 4 $26,606 | 534,934 |
| 2030 | 909,306 | 545,633 | 540,283 | 26,482 | 519,151 |
| 2031 | 864,291 | 529,534 | 524,342 | 26,760 | 502,774 |
| 2032 | 819,740 | 512,829 | 507,801 | 27,177 | 485,652 |
| 2033 | 775,430 | 495,365 | 490,509 | 27,438 | 467,927 |
| 2034 | 731,620 | 477,286 | 472,606 | 27,853 | 449,433 |
| 1 $1,000,000 death benefit reduced 4.55 percent for withdrawal during 2028. | |||||
| 2 Notional account balance at end of preceding year (after distribution) increased by 2 percent return for year. | |||||
| 3 Average of $550,000 notional account balance at end of preceding year (after distribution) and $561,000 notional account balance at end of current year (before distribution). | |||||
| 4 December 31, 2028 notional account balance (before distribution) divided by uniform lifetime table age 79 factor of 21.1. | |||||
| Year | Survivorship to start of year |
Interest discount to end of 2028 |
Mortality rate during year |
Discounted additional benefits within year |
|---|---|---|---|---|
| 2028 | ||||
| 2029 | 1.00000 | .97590 | 5.03321 | 12,933 |
| 2030 | .96679 | 6.92943 | .03739 | 7 12,398 |
| 2031 | 8.93064 | .88517 | .04198 | 11,756 |
| 2032 | .89157 | .84302 | .04715 | 11,055 |
| 2033 | .84953 | .80288 | .05305 | 10,310 |
| 2034 | .80446 | .76464 | .05979 | 9,526 |
| $67,978 | ||||
| 5 One-quarter age 78 rate plus three-quarters age 79 rate. | ||||
| 6 Five percent discounted 18 months (1.05(−1.5)). | ||||
| 7 Blended age 79/age 80 mortality rate (.03739) multiplied by the $369,023 excess of death benefit over the average notional account balance ($909,306 less $540,283) multiplied by .96679 probability of survivorship to the start of 2030 multiplied by 18-month interest discount of .92943. | ||||
| 8 Survivorship to start of preceding year (.96679) multiplied by probability of survivorship during prior year (1−.03739). | ||||
| Year | Death benefit during year |
End-of-year notional account balance before withdrawal |
Average notional account balance |
Withdrawal at end of year |
End-of-year notional account balance after withdrawal |
|---|---|---|---|---|---|
| 2028 | $1,000,000 | $400,000 | |||
| 2029 | 954,545 | $408,000 | $404,000 | $18,957 | 389,043 |
| 2030 | 909,306 | 396,824 | 392,933 | 19,260 | 377,564 |
| 2031 | 864,291 | 385,115 | 381,339 | 19,462 | 365,653 |
| 2032 | 819,740 | 372,966 | 369,310 | 19,765 | 353,201 |
| 2033 | 775,430 | 360,265 | 356,733 | 19,955 | 340,310 |
| 2034 | 731,620 | 347,116 | 343,713 | 20,257 | 326,859 |
| Year | Survivorship to start of year |
Interest discount to end of 2028 |
Mortality rate during year |
Discounted additional benefits within year |
|---|---|---|---|---|
| 2028 | ||||
| 2029 | 1.00000 | .97590 | .03321 | $17,843 |
| 2030 | .96679 | .92943 | .03739 | 17,349 |
| 2031 | .93064 | .88517 | .04198 | 16,701 |
| 2032 | .89157 | .84302 | .04715 | 15,963 |
| 2033 | .84953 | .80288 | .05305 | 15,150 |
| 2034 | .80446 | .76464 | .05979 | 14,267 |
| $97,273 |
| Adjusted employee/beneficiary age difference | Applicable percentage |
|---|---|
| 2 years or less | 100 |
| 3 | 88 |
| 4 | 78 |
| 5 | 70 |
| 6 | 63 |
| 7 | 57 |
| 8 | 52 |
| 9 | 48 |
| 10 | 44 |
| 11 | 41 |
| 12 | 38 |
| 13 | 36 |
| 14 | 34 |
| 15 | 32 |
| 16 | 30 |
| 17 | 28 |
| 18 | 27 |
| 19 | 26 |
| 20 | 25 |
| 21 | 24 |
| 22 | 23 |
| 23 | 22 |
| 24 | 21 |
| 25 and greater | 20 |