72(t) Distribution Report by morgossi7a8

VIEWS: 8 PAGES: 2

									                                    72(t) Distribution Report
                                          Prepared on Sunday, January 02, 2005




 Participant Information
  Name                                       Account ID                               Date of Birth

 John William                                800456241                                2/15/1952

  Address                                    Required Begin Date                      Social Security No.

 1284 Apple Tree Lane                         April 01, 2023                          123-45-6789

  City                                       State                                    Zip Code

  Springfield                                 MN                                      56087


 Calculation and Distribution Information
 Distribution Guidelines: Revenue Ruling 2002-62

  Calculation Year                           Required Begin Year                      Start Year

  2005                                        2022                                    2005

  Account Balance                            Beneficiary Date of Birth                Beneficiary Name

  $100,000.00                                 11/22/1950                              Susan Williams


  Payout Method                     Int. Rate/Factor           Monthly Distribution   Annual Distribution

 Minumum Distribution              31.4                         $265.39               $3,184.71

 Amortization Method               4.53%                        $502.52               $6,030.28

 Annuitization Method              4.53%                        $498.07               $5,976.82

 Min. Distribution (Joint LE)      36.6                         $227.69               $2,732.24




Add your own custom footer here.                                                              Page 1
                                     72(t) Distribution Report
                                        Prepared on Sunday, January 02, 2005




 Minimum Distribution Values
  Year         Age       Life Exp.    Beg. Balance        Distribution         Interest    End Balance

  1            53         31.4       $100,000.00          $3,184.71            $4,385.73   $101,201.02
  2            54         30.5       $101,201.02          $3,318.07            $4,434.10   $102,317.05
  3            55         29.6       $102,317.05          $3,456.66            $4,478.38   $103,338.77
  4            56         28.7       $103,338.77          $3,600.65            $4,518.14   $104,256.25
  5            57         27.9       $104,256.25          $3,736.78            $4,553.53   $105,073.00
  6            58         27         $105,073.00          $3,891.59            $4,583.52   $105,764.93
  7            59         26.1       $105,764.93          $4,052.30            $4,607.58   $106,320.21


 Amortization Values
  Year         Age       Life Exp.    Beg. Balance        Distribution         Interest    End Balance

  1            53         31.4       $100,000.00          $6,030.28            $4,256.83   $98,226.55
  2            54         30.5       $98,226.55           $6,030.28            $4,176.49   $96,372.77
  3            55         29.6       $96,372.77           $6,030.28            $4,092.51   $94,435.00
  4            56         28.7       $94,435.00           $6,030.28            $4,004.73   $92,409.46
  5            57         27.9       $92,409.46           $6,030.28            $3,912.98   $90,292.16
  6            58         27         $90,292.16           $6,030.28            $3,817.06   $88,078.95
  7            59         26.1       $88,078.95           $6,030.28            $3,716.80   $85,765.48


 Annuitization Values
  Year         Age       Life Exp.    Beg. Balance        Distribution         Interest    End Balance

  1            53         31.4        $100,000.00         $5,976.82            $4,259.25   $98,282.43
  2            54         30.5        $98,282.43          $5,976.82            $4,181.44   $96,487.05
  3            55         29.6        $96,487.05          $5,976.82            $4,100.11   $94,610.34
  4            56         28.7       $94,610.34           $5,976.82            $4,015.10   $92,648.62
  5            57         27.9       $92,648.62           $5,976.82            $3,926.23   $90,598.03
  6            58         27         $90,598.03           $5,976.82            $3,833.34   $88,454.55
  7            59         26.1       $88,454.55           $5,976.82            $3,736.24   $86,213.97




Add your own custom footer here.                                                            Page 2

								
To top