Annuity Providers

Explore honest, in-depth reviews of popular annuity products to help you compare features, evaluate benefits, and make informed decisions.

Allianz Life Insurance Company of North America
A+

Allianz 222 Plus

Run Full Analysis
Portfolio Average Credit Rate
3.08%
Projection Years
30 Years
Account Balance
$247,674.56
Lifetime Income
$16,511.64

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available5

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate1.75%
Allocated Amount$50,000
0.5%
Accumulated Credit Amount$25,502
Accumulated Rider Fees-$0
Final Account Value$75,502
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$50,000
-4.91%
-
Floor Protected
$50,000
2 (56)
$50,000
21.55%
+$875
1.75%
$50,875
3 (57)
$50,875
22.56%
+$890
1.75%
$51,765
4 (58)
$51,765
6.27%
+$906
1.75%
$52,671
5 (59)
$52,671
31.73%
+$922
1.75%
$53,593
6 (60)
$53,593
18.67%
+$938
1.75%
$54,531
7 (61)
$54,531
5.25%
+$954
1.75%
$55,485
8 (62)
$55,485
16.61%
+$971
1.75%
$56,456
9 (63)
$56,456
31.69%
+$988
1.75%
$57,444
10 (64)
$57,444
-3.10%
-
Floor Protected
$57,444
11 (65)
$57,444
30.47%
+$1,005
1.75%
$58,449
12 (66)
$58,449
7.62%
+$1,023
1.75%
$59,472
13 (67)
$59,472
10.08%
+$1,041
1.75%
$60,513
14 (68)
$60,513
1.32%
+$799
1.32%
$61,312
15 (69)
$61,312
37.58%
+$1,073
1.75%
$62,385
16 (70)
$62,385
22.96%
+$1,092
1.75%
$63,476
17 (71)
$63,476
33.36%
+$1,111
1.75%
$64,587
18 (72)
$64,587
28.58%
+$1,130
1.75%
$65,718
19 (73)
$65,718
21.04%
+$1,150
1.75%
$66,868
20 (74)
$66,868
-9.10%
-
Floor Protected
$66,868
21 (75)
$66,868
-11.89%
-
Floor Protected
$66,868
22 (76)
$66,868
-22.10%
-
Floor Protected
$66,868
23 (77)
$66,868
28.68%
+$1,170
1.75%
$68,038
24 (78)
$68,038
10.88%
+$1,191
1.75%
$69,228
25 (79)
$69,228
4.91%
+$1,211
1.75%
$70,440
26 (80)
$70,440
15.79%
+$1,233
1.75%
$71,673
27 (81)
$71,673
5.49%
+$1,254
1.75%
$72,927
28 (82)
$72,927
-37.00%
-
Floor Protected
$72,927
29 (83)
$72,927
26.46%
+$1,276
1.75%
$74,203
30 (84)
$74,203
15.06%
+$1,299
1.75%
$75,502
Index FundS&P-500
Rate Strategy TypeCap
Rate5.50%
Allocated Amount$50,000
0.5%
Accumulated Credit Amount$122,173
Accumulated Rider Fees-$0
Final Account Value$172,173
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$50,000
-4.91%
-
Floor Protected
$50,000
2 (56)
$50,000
21.55%
+$2,750
5.50%
$52,750
3 (57)
$52,750
22.56%
+$2,901
5.50%
$55,651
4 (58)
$55,651
6.27%
+$3,061
5.50%
$58,712
5 (59)
$58,712
31.73%
+$3,229
5.50%
$61,941
6 (60)
$61,941
18.67%
+$3,407
5.50%
$65,348
7 (61)
$65,348
5.25%
+$3,431
5.25%
$68,779
8 (62)
$68,779
16.61%
+$3,783
5.50%
$72,562
9 (63)
$72,562
31.69%
+$3,991
5.50%
$76,552
10 (64)
$76,552
-3.10%
-
Floor Protected
$76,552
11 (65)
$76,552
30.47%
+$4,210
5.50%
$80,763
12 (66)
$80,763
7.62%
+$4,442
5.50%
$85,205
13 (67)
$85,205
10.08%
+$4,686
5.50%
$89,891
14 (68)
$89,891
1.32%
+$1,187
1.32%
$91,078
15 (69)
$91,078
37.58%
+$5,009
5.50%
$96,087
16 (70)
$96,087
22.96%
+$5,285
5.50%
$101,372
17 (71)
$101,372
33.36%
+$5,575
5.50%
$106,947
18 (72)
$106,947
28.58%
+$5,882
5.50%
$112,829
19 (73)
$112,829
21.04%
+$6,206
5.50%
$119,035
20 (74)
$119,035
-9.10%
-
Floor Protected
$119,035
21 (75)
$119,035
-11.89%
-
Floor Protected
$119,035
22 (76)
$119,035
-22.10%
-
Floor Protected
$119,035
23 (77)
$119,035
28.68%
+$6,547
5.50%
$125,582
24 (78)
$125,582
10.88%
+$6,907
5.50%
$132,489
25 (79)
$132,489
4.91%
+$6,505
4.91%
$138,994
26 (80)
$138,994
15.79%
+$7,645
5.50%
$146,639
27 (81)
$146,639
5.49%
+$8,050
5.49%
$154,689
28 (82)
$154,689
-37.00%
-
Floor Protected
$154,689
29 (83)
$154,689
26.46%
+$8,508
5.50%
$163,197
30 (84)
$163,197
15.06%
+$8,976
5.50%
$172,173
Index FundBLACKROCK_IBLD_CLARIA
Rate Strategy TypeParticipation
Rate105.00%
Allocated Amount$0
0.0%
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate90.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
2

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$3,625
3.63%
$103,625
3 (57)
$103,625
+$3,792
3.66%
$107,417
4 (58)
$107,417
+$3,967
3.69%
$111,383
5 (59)
$111,383
+$4,151
3.73%
$115,534
6 (60)
$115,534
+$4,345
3.76%
$119,879
7 (61)
$119,879
+$4,385
3.66%
$124,264
8 (62)
$124,264
+$4,754
3.83%
$129,018
9 (63)
$129,018
+$4,979
3.86%
$133,997
10 (64)
$133,997
+$0
0.00%
Floor Protected
$133,997
11 (65)
$133,997
+$5,216
3.89%
$139,212
12 (66)
$139,212
+$5,465
3.93%
$144,677
13 (67)
$144,677
+$5,727
3.96%
$150,404
14 (68)
$150,404
+$1,985
1.32%
$152,389
15 (69)
$152,389
+$6,082
3.99%
$158,472
16 (70)
$158,472
+$6,377
4.02%
$164,848
17 (71)
$164,848
+$6,686
4.06%
$171,534
18 (72)
$171,534
+$7,012
4.09%
$178,547
19 (73)
$178,547
+$7,356
4.12%
$185,902
20 (74)
$185,902
+$0
0.00%
Floor Protected
$185,902
21 (75)
$185,902
+$0
0.00%
Floor Protected
$185,902
22 (76)
$185,902
+$0
0.00%
Floor Protected
$185,902
23 (77)
$185,902
+$7,717
4.15%
$193,620
24 (78)
$193,620
+$8,098
4.18%
$201,717
25 (79)
$201,717
+$7,717
3.83%
$209,434
26 (80)
$209,434
+$8,877
4.24%
$218,311
27 (81)
$218,311
+$9,305
4.26%
$227,616
28 (82)
$227,616
+$0
0.00%
Floor Protected
$227,616
29 (83)
$227,616
+$9,784
4.30%
$237,400
30 (84)
$237,400
+$10,274
4.33%
$247,675

Lifetime Income Projection

Annual Withdrawal
$16,512
Locked for lifetime
Total Withdrawals
$247,675
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$247,675
$16,512Locked AmountPV: $16,512
$16,512
2Payout Year
86
$231,163
$16,512Locked AmountPV: $16,031
$33,023
3Payout Year
87
$214,651
$16,512Locked AmountPV: $15,564
$49,535
4Payout Year
88
$198,140
$16,512Locked AmountPV: $15,110
$66,047
5Payout Year
89
$181,628
$16,512Locked AmountPV: $14,670
$82,558
6Payout Year
90
$165,116
$16,512Locked AmountPV: $14,243
$99,070
7Payout Year
91
$148,605
$16,512Locked AmountPV: $13,828
$115,581
8Payout Year
92
$132,093
$16,512Locked AmountPV: $13,425
$132,093
9Payout Year
93
$115,581
$16,512Locked AmountPV: $13,034
$148,605
10Payout Year
94
$99,070
$16,512Locked AmountPV: $12,655
$165,116
11Payout Year
95
$82,558
$16,512Locked AmountPV: $12,286
$181,628
12Payout Year
96
$66,047
$16,512Locked AmountPV: $11,928
$198,140
13Payout Year
97
$49,535
$16,512Locked AmountPV: $11,581
$214,651
14Payout Year
98
$33,023
$16,512Locked AmountPV: $11,244
$231,163
15Payout Year
99
$16,512
$16,512Locked AmountPV: $10,916
$247,675

Available Product Policies Details

Accumulation Phase

Total Available Strategies5

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+
Portfolio Average Credit Rate
2.83%
Projection Years
30 Years
Account Balance
$230,122.99
Lifetime Income
$15,341.53

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available5

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate1.70%
Allocated Amount$50,000
0.5%
Accumulated Credit Amount$24,653
Accumulated Rider Fees-$0
Final Account Value$74,653
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$50,000
-4.91%
-
Floor Protected
$50,000
2 (56)
$50,000
21.55%
+$850
1.70%
$50,850
3 (57)
$50,850
22.56%
+$864
1.70%
$51,714
4 (58)
$51,714
6.27%
+$879
1.70%
$52,594
5 (59)
$52,594
31.73%
+$894
1.70%
$53,488
6 (60)
$53,488
18.67%
+$909
1.70%
$54,397
7 (61)
$54,397
5.25%
+$925
1.70%
$55,322
8 (62)
$55,322
16.61%
+$940
1.70%
$56,262
9 (63)
$56,262
31.69%
+$956
1.70%
$57,219
10 (64)
$57,219
-3.10%
-
Floor Protected
$57,219
11 (65)
$57,219
30.47%
+$973
1.70%
$58,191
12 (66)
$58,191
7.62%
+$989
1.70%
$59,181
13 (67)
$59,181
10.08%
+$1,006
1.70%
$60,187
14 (68)
$60,187
1.32%
+$794
1.32%
$60,981
15 (69)
$60,981
37.58%
+$1,037
1.70%
$62,018
16 (70)
$62,018
22.96%
+$1,054
1.70%
$63,072
17 (71)
$63,072
33.36%
+$1,072
1.70%
$64,144
18 (72)
$64,144
28.58%
+$1,090
1.70%
$65,235
19 (73)
$65,235
21.04%
+$1,109
1.70%
$66,344
20 (74)
$66,344
-9.10%
-
Floor Protected
$66,344
21 (75)
$66,344
-11.89%
-
Floor Protected
$66,344
22 (76)
$66,344
-22.10%
-
Floor Protected
$66,344
23 (77)
$66,344
28.68%
+$1,128
1.70%
$67,472
24 (78)
$67,472
10.88%
+$1,147
1.70%
$68,619
25 (79)
$68,619
4.91%
+$1,167
1.70%
$69,785
26 (80)
$69,785
15.79%
+$1,186
1.70%
$70,972
27 (81)
$70,972
5.49%
+$1,207
1.70%
$72,178
28 (82)
$72,178
-37.00%
-
Floor Protected
$72,178
29 (83)
$72,178
26.46%
+$1,227
1.70%
$73,405
30 (84)
$73,405
15.06%
+$1,248
1.70%
$74,653
Index FundS&P-500
Rate Strategy TypeCap
Rate5.00%
Allocated Amount$50,000
0.5%
Accumulated Credit Amount$105,470
Accumulated Rider Fees-$0
Final Account Value$155,470
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$50,000
-4.91%
-
Floor Protected
$50,000
2 (56)
$50,000
21.55%
+$2,500
5.00%
$52,500
3 (57)
$52,500
22.56%
+$2,625
5.00%
$55,125
4 (58)
$55,125
6.27%
+$2,756
5.00%
$57,881
5 (59)
$57,881
31.73%
+$2,894
5.00%
$60,775
6 (60)
$60,775
18.67%
+$3,039
5.00%
$63,814
7 (61)
$63,814
5.25%
+$3,191
5.00%
$67,005
8 (62)
$67,005
16.61%
+$3,350
5.00%
$70,355
9 (63)
$70,355
31.69%
+$3,518
5.00%
$73,873
10 (64)
$73,873
-3.10%
-
Floor Protected
$73,873
11 (65)
$73,873
30.47%
+$3,694
5.00%
$77,566
12 (66)
$77,566
7.62%
+$3,878
5.00%
$81,445
13 (67)
$81,445
10.08%
+$4,072
5.00%
$85,517
14 (68)
$85,517
1.32%
+$1,129
1.32%
$86,646
15 (69)
$86,646
37.58%
+$4,332
5.00%
$90,978
16 (70)
$90,978
22.96%
+$4,549
5.00%
$95,527
17 (71)
$95,527
33.36%
+$4,776
5.00%
$100,303
18 (72)
$100,303
28.58%
+$5,015
5.00%
$105,319
19 (73)
$105,319
21.04%
+$5,266
5.00%
$110,584
20 (74)
$110,584
-9.10%
-
Floor Protected
$110,584
21 (75)
$110,584
-11.89%
-
Floor Protected
$110,584
22 (76)
$110,584
-22.10%
-
Floor Protected
$110,584
23 (77)
$110,584
28.68%
+$5,529
5.00%
$116,114
24 (78)
$116,114
10.88%
+$5,806
5.00%
$121,919
25 (79)
$121,919
4.91%
+$5,986
4.91%
$127,906
26 (80)
$127,906
15.79%
+$6,395
5.00%
$134,301
27 (81)
$134,301
5.49%
+$6,715
5.00%
$141,016
28 (82)
$141,016
-37.00%
-
Floor Protected
$141,016
29 (83)
$141,016
26.46%
+$7,051
5.00%
$148,067
30 (84)
$148,067
15.06%
+$7,403
5.00%
$155,470
Index FundBLACKROCK_IBLD_CLARIA
Rate Strategy TypeParticipation
Rate100.00%
Allocated Amount$0
0.0%
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate85.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
2

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$3,350
3.35%
$103,350
3 (57)
$103,350
+$3,489
3.38%
$106,839
4 (58)
$106,839
+$3,635
3.40%
$110,475
5 (59)
$110,475
+$3,788
3.43%
$114,263
6 (60)
$114,263
+$3,948
3.46%
$118,211
7 (61)
$118,211
+$4,115
3.48%
$122,327
8 (62)
$122,327
+$4,291
3.51%
$126,617
9 (63)
$126,617
+$4,474
3.53%
$131,091
10 (64)
$131,091
+$0
0.00%
Floor Protected
$131,091
11 (65)
$131,091
+$4,666
3.56%
$135,758
12 (66)
$135,758
+$4,868
3.59%
$140,625
13 (67)
$140,625
+$5,078
3.61%
$145,704
14 (68)
$145,704
+$1,923
1.32%
$147,627
15 (69)
$147,627
+$5,369
3.64%
$152,996
16 (70)
$152,996
+$5,603
3.66%
$158,599
17 (71)
$158,599
+$5,849
3.69%
$164,448
18 (72)
$164,448
+$6,106
3.71%
$170,553
19 (73)
$170,553
+$6,375
3.74%
$176,928
20 (74)
$176,928
+$0
0.00%
Floor Protected
$176,928
21 (75)
$176,928
+$0
0.00%
Floor Protected
$176,928
22 (76)
$176,928
+$0
0.00%
Floor Protected
$176,928
23 (77)
$176,928
+$6,657
3.76%
$183,585
24 (78)
$183,585
+$6,953
3.79%
$190,538
25 (79)
$190,538
+$7,153
3.75%
$197,691
26 (80)
$197,691
+$7,582
3.84%
$205,272
27 (81)
$205,272
+$7,922
3.86%
$213,194
28 (82)
$213,194
+$0
0.00%
Floor Protected
$213,194
29 (83)
$213,194
+$8,278
3.88%
$221,472
30 (84)
$221,472
+$8,651
3.91%
$230,123

Lifetime Income Projection

Annual Withdrawal
$15,342
Locked for lifetime
Total Withdrawals
$230,123
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$230,123
$15,342Locked AmountPV: $15,342
$15,342
2Payout Year
86
$214,781
$15,342Locked AmountPV: $14,895
$30,683
3Payout Year
87
$199,440
$15,342Locked AmountPV: $14,461
$46,025
4Payout Year
88
$184,098
$15,342Locked AmountPV: $14,040
$61,366
5Payout Year
89
$168,757
$15,342Locked AmountPV: $13,631
$76,708
6Payout Year
90
$153,415
$15,342Locked AmountPV: $13,234
$92,049
7Payout Year
91
$138,074
$15,342Locked AmountPV: $12,848
$107,391
8Payout Year
92
$122,732
$15,342Locked AmountPV: $12,474
$122,732
9Payout Year
93
$107,391
$15,342Locked AmountPV: $12,111
$138,074
10Payout Year
94
$92,049
$15,342Locked AmountPV: $11,758
$153,415
11Payout Year
95
$76,708
$15,342Locked AmountPV: $11,416
$168,757
12Payout Year
96
$61,366
$15,342Locked AmountPV: $11,083
$184,098
13Payout Year
97
$46,025
$15,342Locked AmountPV: $10,760
$199,440
14Payout Year
98
$30,683
$15,342Locked AmountPV: $10,447
$214,781
15Payout Year
99
$15,342
$15,342Locked AmountPV: $10,143
$230,123

Available Product Policies Details

Accumulation Phase

Total Available Strategies5

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+
Portfolio Average Credit Rate
1.95%
Projection Years
30 Years
Account Balance
$178,335.40
Lifetime Income
$11,889.03

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available5

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate1.20%
Allocated Amount$50,000
0.5%
Accumulated Credit Amount$16,574
Accumulated Rider Fees-$0
Final Account Value$66,574
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$50,000
-4.91%
-
Floor Protected
$50,000
2 (56)
$50,000
21.55%
+$600
1.20%
$50,600
3 (57)
$50,600
22.56%
+$607
1.20%
$51,207
4 (58)
$51,207
6.27%
+$614
1.20%
$51,822
5 (59)
$51,822
31.73%
+$622
1.20%
$52,444
6 (60)
$52,444
18.67%
+$629
1.20%
$53,073
7 (61)
$53,073
5.25%
+$637
1.20%
$53,710
8 (62)
$53,710
16.61%
+$645
1.20%
$54,354
9 (63)
$54,354
31.69%
+$652
1.20%
$55,007
10 (64)
$55,007
-3.10%
-
Floor Protected
$55,007
11 (65)
$55,007
30.47%
+$660
1.20%
$55,667
12 (66)
$55,667
7.62%
+$668
1.20%
$56,335
13 (67)
$56,335
10.08%
+$676
1.20%
$57,011
14 (68)
$57,011
1.32%
+$684
1.20%
$57,695
15 (69)
$57,695
37.58%
+$692
1.20%
$58,387
16 (70)
$58,387
22.96%
+$701
1.20%
$59,088
17 (71)
$59,088
33.36%
+$709
1.20%
$59,797
18 (72)
$59,797
28.58%
+$718
1.20%
$60,514
19 (73)
$60,514
21.04%
+$726
1.20%
$61,240
20 (74)
$61,240
-9.10%
-
Floor Protected
$61,240
21 (75)
$61,240
-11.89%
-
Floor Protected
$61,240
22 (76)
$61,240
-22.10%
-
Floor Protected
$61,240
23 (77)
$61,240
28.68%
+$735
1.20%
$61,975
24 (78)
$61,975
10.88%
+$744
1.20%
$62,719
25 (79)
$62,719
4.91%
+$753
1.20%
$63,472
26 (80)
$63,472
15.79%
+$762
1.20%
$64,233
27 (81)
$64,233
5.49%
+$771
1.20%
$65,004
28 (82)
$65,004
-37.00%
-
Floor Protected
$65,004
29 (83)
$65,004
26.46%
+$780
1.20%
$65,784
30 (84)
$65,784
15.06%
+$789
1.20%
$66,574
Index FundS&P-500
Rate Strategy TypeCap
Rate3.50%
Allocated Amount$50,000
0.5%
Accumulated Credit Amount$61,762
Accumulated Rider Fees-$0
Final Account Value$111,762
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$50,000
-4.91%
-
Floor Protected
$50,000
2 (56)
$50,000
21.55%
+$1,750
3.50%
$51,750
3 (57)
$51,750
22.56%
+$1,811
3.50%
$53,561
4 (58)
$53,561
6.27%
+$1,875
3.50%
$55,436
5 (59)
$55,436
31.73%
+$1,940
3.50%
$57,376
6 (60)
$57,376
18.67%
+$2,008
3.50%
$59,384
7 (61)
$59,384
5.25%
+$2,078
3.50%
$61,463
8 (62)
$61,463
16.61%
+$2,151
3.50%
$63,614
9 (63)
$63,614
31.69%
+$2,226
3.50%
$65,840
10 (64)
$65,840
-3.10%
-
Floor Protected
$65,840
11 (65)
$65,840
30.47%
+$2,304
3.50%
$68,145
12 (66)
$68,145
7.62%
+$2,385
3.50%
$70,530
13 (67)
$70,530
10.08%
+$2,469
3.50%
$72,998
14 (68)
$72,998
1.32%
+$964
1.32%
$73,962
15 (69)
$73,962
37.58%
+$2,589
3.50%
$76,551
16 (70)
$76,551
22.96%
+$2,679
3.50%
$79,230
17 (71)
$79,230
33.36%
+$2,773
3.50%
$82,003
18 (72)
$82,003
28.58%
+$2,870
3.50%
$84,873
19 (73)
$84,873
21.04%
+$2,971
3.50%
$87,844
20 (74)
$87,844
-9.10%
-
Floor Protected
$87,844
21 (75)
$87,844
-11.89%
-
Floor Protected
$87,844
22 (76)
$87,844
-22.10%
-
Floor Protected
$87,844
23 (77)
$87,844
28.68%
+$3,075
3.50%
$90,918
24 (78)
$90,918
10.88%
+$3,182
3.50%
$94,100
25 (79)
$94,100
4.91%
+$3,294
3.50%
$97,394
26 (80)
$97,394
15.79%
+$3,409
3.50%
$100,803
27 (81)
$100,803
5.49%
+$3,528
3.50%
$104,331
28 (82)
$104,331
-37.00%
-
Floor Protected
$104,331
29 (83)
$104,331
26.46%
+$3,652
3.50%
$107,982
30 (84)
$107,982
15.06%
+$3,779
3.50%
$111,762
Index FundBLACKROCK_IBLD_CLARIA
Rate Strategy TypeParticipation
Rate65.00%
Allocated Amount$0
0.0%
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate65.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
2

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$2,350
2.35%
$102,350
3 (57)
$102,350
+$2,418
2.36%
$104,768
4 (58)
$104,768
+$2,489
2.38%
$107,258
5 (59)
$107,258
+$2,562
2.39%
$109,820
6 (60)
$109,820
+$2,637
2.40%
$112,457
7 (61)
$112,457
+$2,715
2.41%
$115,173
8 (62)
$115,173
+$2,796
2.43%
$117,968
9 (63)
$117,968
+$2,879
2.44%
$120,847
10 (64)
$120,847
+$0
0.00%
Floor Protected
$120,847
11 (65)
$120,847
+$2,964
2.45%
$123,811
12 (66)
$123,811
+$3,053
2.47%
$126,865
13 (67)
$126,865
+$3,145
2.48%
$130,009
14 (68)
$130,009
+$1,648
1.27%
$131,657
15 (69)
$131,657
+$3,281
2.49%
$134,938
16 (70)
$134,938
+$3,380
2.50%
$138,318
17 (71)
$138,318
+$3,482
2.52%
$141,800
18 (72)
$141,800
+$3,588
2.53%
$145,387
19 (73)
$145,387
+$3,697
2.54%
$149,084
20 (74)
$149,084
+$0
0.00%
Floor Protected
$149,084
21 (75)
$149,084
+$0
0.00%
Floor Protected
$149,084
22 (76)
$149,084
+$0
0.00%
Floor Protected
$149,084
23 (77)
$149,084
+$3,809
2.56%
$152,894
24 (78)
$152,894
+$3,926
2.57%
$156,819
25 (79)
$156,819
+$4,046
2.58%
$160,866
26 (80)
$160,866
+$4,170
2.59%
$165,036
27 (81)
$165,036
+$4,299
2.60%
$169,335
28 (82)
$169,335
+$0
0.00%
Floor Protected
$169,335
29 (83)
$169,335
+$4,432
2.62%
$173,767
30 (84)
$173,767
+$4,569
2.63%
$178,335

Lifetime Income Projection

Annual Withdrawal
$11,889
Locked for lifetime
Total Withdrawals
$178,335
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$178,335
$11,889Locked AmountPV: $11,889
$11,889
2Payout Year
86
$166,446
$11,889Locked AmountPV: $11,543
$23,778
3Payout Year
87
$154,557
$11,889Locked AmountPV: $11,207
$35,667
4Payout Year
88
$142,668
$11,889Locked AmountPV: $10,880
$47,556
5Payout Year
89
$130,779
$11,889Locked AmountPV: $10,563
$59,445
6Payout Year
90
$118,890
$11,889Locked AmountPV: $10,256
$71,334
7Payout Year
91
$107,001
$11,889Locked AmountPV: $9,957
$83,223
8Payout Year
92
$95,112
$11,889Locked AmountPV: $9,667
$95,112
9Payout Year
93
$83,223
$11,889Locked AmountPV: $9,385
$107,001
10Payout Year
94
$71,334
$11,889Locked AmountPV: $9,112
$118,890
11Payout Year
95
$59,445
$11,889Locked AmountPV: $8,847
$130,779
12Payout Year
96
$47,556
$11,889Locked AmountPV: $8,589
$142,668
13Payout Year
97
$35,667
$11,889Locked AmountPV: $8,339
$154,557
14Payout Year
98
$23,778
$11,889Locked AmountPV: $8,096
$166,446
15Payout Year
99
$11,889
$11,889Locked AmountPV: $7,860
$178,335

Available Product Policies Details

Accumulation Phase

Total Available Strategies5

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+

Allianz Benefit Control

Run Full Analysis
Portfolio Average Credit Rate
3.11%
Projection Years
30 Years
Account Balance
$249,724.98
Lifetime Income
$16,648.33

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available3

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate4.00%
Allocated Amount$100,000
1.0%
Accumulated Credit Amount$149,725
Accumulated Rider Fees-$0
Final Account Value$249,725
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$100,000
-4.91%
-
Floor Protected
$100,000
2 (56)
$100,000
21.55%
+$4,000
4.00%
$104,000
3 (57)
$104,000
22.56%
+$4,160
4.00%
$108,160
4 (58)
$108,160
6.27%
+$4,326
4.00%
$112,486
5 (59)
$112,486
31.73%
+$4,499
4.00%
$116,986
6 (60)
$116,986
18.67%
+$4,679
4.00%
$121,665
7 (61)
$121,665
5.25%
+$4,867
4.00%
$126,532
8 (62)
$126,532
16.61%
+$5,061
4.00%
$131,593
9 (63)
$131,593
31.69%
+$5,264
4.00%
$136,857
10 (64)
$136,857
-3.10%
-
Floor Protected
$136,857
11 (65)
$136,857
30.47%
+$5,474
4.00%
$142,331
12 (66)
$142,331
7.62%
+$5,693
4.00%
$148,024
13 (67)
$148,024
10.08%
+$5,921
4.00%
$153,945
14 (68)
$153,945
1.32%
+$2,032
1.32%
$155,977
15 (69)
$155,977
37.58%
+$6,239
4.00%
$162,217
16 (70)
$162,217
22.96%
+$6,489
4.00%
$168,705
17 (71)
$168,705
33.36%
+$6,748
4.00%
$175,453
18 (72)
$175,453
28.58%
+$7,018
4.00%
$182,472
19 (73)
$182,472
21.04%
+$7,299
4.00%
$189,770
20 (74)
$189,770
-9.10%
-
Floor Protected
$189,770
21 (75)
$189,770
-11.89%
-
Floor Protected
$189,770
22 (76)
$189,770
-22.10%
-
Floor Protected
$189,770
23 (77)
$189,770
28.68%
+$7,591
4.00%
$197,361
24 (78)
$197,361
10.88%
+$7,894
4.00%
$205,256
25 (79)
$205,256
4.91%
+$8,210
4.00%
$213,466
26 (80)
$213,466
15.79%
+$8,539
4.00%
$222,005
27 (81)
$222,005
5.49%
+$8,880
4.00%
$230,885
28 (82)
$230,885
-37.00%
-
Floor Protected
$230,885
29 (83)
$230,885
26.46%
+$9,235
4.00%
$240,120
30 (84)
$240,120
15.06%
+$9,605
4.00%
$249,725
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate70.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
1

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$4,000
4.00%
$104,000
3 (57)
$104,000
+$4,160
4.00%
$108,160
4 (58)
$108,160
+$4,326
4.00%
$112,486
5 (59)
$112,486
+$4,499
4.00%
$116,986
6 (60)
$116,986
+$4,679
4.00%
$121,665
7 (61)
$121,665
+$4,867
4.00%
$126,532
8 (62)
$126,532
+$5,061
4.00%
$131,593
9 (63)
$131,593
+$5,264
4.00%
$136,857
10 (64)
$136,857
+$0
0.00%
Floor Protected
$136,857
11 (65)
$136,857
+$5,474
4.00%
$142,331
12 (66)
$142,331
+$5,693
4.00%
$148,024
13 (67)
$148,024
+$5,921
4.00%
$153,945
14 (68)
$153,945
+$2,032
1.32%
$155,977
15 (69)
$155,977
+$6,239
4.00%
$162,217
16 (70)
$162,217
+$6,489
4.00%
$168,705
17 (71)
$168,705
+$6,748
4.00%
$175,453
18 (72)
$175,453
+$7,018
4.00%
$182,472
19 (73)
$182,472
+$7,299
4.00%
$189,770
20 (74)
$189,770
+$0
0.00%
Floor Protected
$189,770
21 (75)
$189,770
+$0
0.00%
Floor Protected
$189,770
22 (76)
$189,770
+$0
0.00%
Floor Protected
$189,770
23 (77)
$189,770
+$7,591
4.00%
$197,361
24 (78)
$197,361
+$7,894
4.00%
$205,256
25 (79)
$205,256
+$8,210
4.00%
$213,466
26 (80)
$213,466
+$8,539
4.00%
$222,005
27 (81)
$222,005
+$8,880
4.00%
$230,885
28 (82)
$230,885
+$0
0.00%
Floor Protected
$230,885
29 (83)
$230,885
+$9,235
4.00%
$240,120
30 (84)
$240,120
+$9,605
4.00%
$249,725

Lifetime Income Projection

Annual Withdrawal
$16,648
Locked for lifetime
Total Withdrawals
$249,725
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$249,725
$16,648Locked AmountPV: $16,648
$16,648
2Payout Year
86
$233,077
$16,648Locked AmountPV: $16,163
$33,297
3Payout Year
87
$216,428
$16,648Locked AmountPV: $15,693
$49,945
4Payout Year
88
$199,780
$16,648Locked AmountPV: $15,236
$66,593
5Payout Year
89
$183,132
$16,648Locked AmountPV: $14,792
$83,242
6Payout Year
90
$166,483
$16,648Locked AmountPV: $14,361
$99,890
7Payout Year
91
$149,835
$16,648Locked AmountPV: $13,943
$116,538
8Payout Year
92
$133,187
$16,648Locked AmountPV: $13,537
$133,187
9Payout Year
93
$116,538
$16,648Locked AmountPV: $13,142
$149,835
10Payout Year
94
$99,890
$16,648Locked AmountPV: $12,760
$166,483
11Payout Year
95
$83,242
$16,648Locked AmountPV: $12,388
$183,132
12Payout Year
96
$66,593
$16,648Locked AmountPV: $12,027
$199,780
13Payout Year
97
$49,945
$16,648Locked AmountPV: $11,677
$216,428
14Payout Year
98
$33,297
$16,648Locked AmountPV: $11,337
$233,077
15Payout Year
99
$16,648
$16,648Locked AmountPV: $11,007
$249,725

Available Product Policies Details

Accumulation Phase

Total Available Strategies3

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+

Allianz Benefit Control+

Run Full Analysis
Portfolio Average Credit Rate
3.49%
Projection Years
30 Years
Account Balance
$278,849.49
Lifetime Income
$18,589.97

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available4

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate4.50%
Allocated Amount$100,000
1.0%
Accumulated Credit Amount$178,849
Accumulated Rider Fees-$0
Final Account Value$278,849
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$100,000
-4.91%
-
Floor Protected
$100,000
2 (56)
$100,000
21.55%
+$4,500
4.50%
$104,500
3 (57)
$104,500
22.56%
+$4,703
4.50%
$109,203
4 (58)
$109,203
6.27%
+$4,914
4.50%
$114,117
5 (59)
$114,117
31.73%
+$5,135
4.50%
$119,252
6 (60)
$119,252
18.67%
+$5,366
4.50%
$124,618
7 (61)
$124,618
5.25%
+$5,608
4.50%
$130,226
8 (62)
$130,226
16.61%
+$5,860
4.50%
$136,086
9 (63)
$136,086
31.69%
+$6,124
4.50%
$142,210
10 (64)
$142,210
-3.10%
-
Floor Protected
$142,210
11 (65)
$142,210
30.47%
+$6,399
4.50%
$148,610
12 (66)
$148,610
7.62%
+$6,687
4.50%
$155,297
13 (67)
$155,297
10.08%
+$6,988
4.50%
$162,285
14 (68)
$162,285
1.32%
+$2,142
1.32%
$164,427
15 (69)
$164,427
37.58%
+$7,399
4.50%
$171,827
16 (70)
$171,827
22.96%
+$7,732
4.50%
$179,559
17 (71)
$179,559
33.36%
+$8,080
4.50%
$187,639
18 (72)
$187,639
28.58%
+$8,444
4.50%
$196,083
19 (73)
$196,083
21.04%
+$8,824
4.50%
$204,907
20 (74)
$204,907
-9.10%
-
Floor Protected
$204,907
21 (75)
$204,907
-11.89%
-
Floor Protected
$204,907
22 (76)
$204,907
-22.10%
-
Floor Protected
$204,907
23 (77)
$204,907
28.68%
+$9,221
4.50%
$214,127
24 (78)
$214,127
10.88%
+$9,636
4.50%
$223,763
25 (79)
$223,763
4.91%
+$10,069
4.50%
$233,832
26 (80)
$233,832
15.79%
+$10,522
4.50%
$244,355
27 (81)
$244,355
5.49%
+$10,996
4.50%
$255,351
28 (82)
$255,351
-37.00%
-
Floor Protected
$255,351
29 (83)
$255,351
26.46%
+$11,491
4.50%
$266,842
30 (84)
$266,842
15.06%
+$12,008
4.50%
$278,849
Index FundBLACKROCK_IBLD_CLARIA
Rate Strategy TypeParticipation
Rate75.00%
Allocated Amount$0
0.0%
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate75.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
1

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$4,500
4.50%
$104,500
3 (57)
$104,500
+$4,703
4.50%
$109,203
4 (58)
$109,203
+$4,914
4.50%
$114,117
5 (59)
$114,117
+$5,135
4.50%
$119,252
6 (60)
$119,252
+$5,366
4.50%
$124,618
7 (61)
$124,618
+$5,608
4.50%
$130,226
8 (62)
$130,226
+$5,860
4.50%
$136,086
9 (63)
$136,086
+$6,124
4.50%
$142,210
10 (64)
$142,210
+$0
0.00%
Floor Protected
$142,210
11 (65)
$142,210
+$6,399
4.50%
$148,610
12 (66)
$148,610
+$6,687
4.50%
$155,297
13 (67)
$155,297
+$6,988
4.50%
$162,285
14 (68)
$162,285
+$2,142
1.32%
$164,427
15 (69)
$164,427
+$7,399
4.50%
$171,827
16 (70)
$171,827
+$7,732
4.50%
$179,559
17 (71)
$179,559
+$8,080
4.50%
$187,639
18 (72)
$187,639
+$8,444
4.50%
$196,083
19 (73)
$196,083
+$8,824
4.50%
$204,907
20 (74)
$204,907
+$0
0.00%
Floor Protected
$204,907
21 (75)
$204,907
+$0
0.00%
Floor Protected
$204,907
22 (76)
$204,907
+$0
0.00%
Floor Protected
$204,907
23 (77)
$204,907
+$9,221
4.50%
$214,127
24 (78)
$214,127
+$9,636
4.50%
$223,763
25 (79)
$223,763
+$10,069
4.50%
$233,832
26 (80)
$233,832
+$10,522
4.50%
$244,355
27 (81)
$244,355
+$10,996
4.50%
$255,351
28 (82)
$255,351
+$0
0.00%
Floor Protected
$255,351
29 (83)
$255,351
+$11,491
4.50%
$266,842
30 (84)
$266,842
+$12,008
4.50%
$278,849

Lifetime Income Projection

Annual Withdrawal
$18,590
Locked for lifetime
Total Withdrawals
$278,849
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$278,849
$18,590Locked AmountPV: $18,590
$18,590
2Payout Year
86
$260,260
$18,590Locked AmountPV: $18,049
$37,180
3Payout Year
87
$241,670
$18,590Locked AmountPV: $17,523
$55,770
4Payout Year
88
$223,080
$18,590Locked AmountPV: $17,012
$74,360
5Payout Year
89
$204,490
$18,590Locked AmountPV: $16,517
$92,950
6Payout Year
90
$185,900
$18,590Locked AmountPV: $16,036
$111,540
7Payout Year
91
$167,310
$18,590Locked AmountPV: $15,569
$130,130
8Payout Year
92
$148,720
$18,590Locked AmountPV: $15,115
$148,720
9Payout Year
93
$130,130
$18,590Locked AmountPV: $14,675
$167,310
10Payout Year
94
$111,540
$18,590Locked AmountPV: $14,248
$185,900
11Payout Year
95
$92,950
$18,590Locked AmountPV: $13,833
$204,490
12Payout Year
96
$74,360
$18,590Locked AmountPV: $13,430
$223,080
13Payout Year
97
$55,770
$18,590Locked AmountPV: $13,039
$241,670
14Payout Year
98
$37,180
$18,590Locked AmountPV: $12,659
$260,260
15Payout Year
99
$18,590
$18,590Locked AmountPV: $12,290
$278,849

Available Product Policies Details

Accumulation Phase

Total Available Strategies4

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+

Allianz Core Income 7

Run Full Analysis
Portfolio Average Credit Rate
2.73%
Projection Years
30 Years
Account Balance
$223,523.52
Lifetime Income
$14,901.57

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available3

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate3.50%
Allocated Amount$100,000
1.0%
Accumulated Credit Amount$123,524
Accumulated Rider Fees-$0
Final Account Value$223,524
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$100,000
-4.91%
-
Floor Protected
$100,000
2 (56)
$100,000
21.55%
+$3,500
3.50%
$103,500
3 (57)
$103,500
22.56%
+$3,623
3.50%
$107,123
4 (58)
$107,123
6.27%
+$3,749
3.50%
$110,872
5 (59)
$110,872
31.73%
+$3,881
3.50%
$114,752
6 (60)
$114,752
18.67%
+$4,016
3.50%
$118,769
7 (61)
$118,769
5.25%
+$4,157
3.50%
$122,926
8 (62)
$122,926
16.61%
+$4,302
3.50%
$127,228
9 (63)
$127,228
31.69%
+$4,453
3.50%
$131,681
10 (64)
$131,681
-3.10%
-
Floor Protected
$131,681
11 (65)
$131,681
30.47%
+$4,609
3.50%
$136,290
12 (66)
$136,290
7.62%
+$4,770
3.50%
$141,060
13 (67)
$141,060
10.08%
+$4,937
3.50%
$145,997
14 (68)
$145,997
1.32%
+$1,927
1.32%
$147,924
15 (69)
$147,924
37.58%
+$5,177
3.50%
$153,101
16 (70)
$153,101
22.96%
+$5,359
3.50%
$158,460
17 (71)
$158,460
33.36%
+$5,546
3.50%
$164,006
18 (72)
$164,006
28.58%
+$5,740
3.50%
$169,746
19 (73)
$169,746
21.04%
+$5,941
3.50%
$175,687
20 (74)
$175,687
-9.10%
-
Floor Protected
$175,687
21 (75)
$175,687
-11.89%
-
Floor Protected
$175,687
22 (76)
$175,687
-22.10%
-
Floor Protected
$175,687
23 (77)
$175,687
28.68%
+$6,149
3.50%
$181,837
24 (78)
$181,837
10.88%
+$6,364
3.50%
$188,201
25 (79)
$188,201
4.91%
+$6,587
3.50%
$194,788
26 (80)
$194,788
15.79%
+$6,818
3.50%
$201,605
27 (81)
$201,605
5.49%
+$7,056
3.50%
$208,662
28 (82)
$208,662
-37.00%
-
Floor Protected
$208,662
29 (83)
$208,662
26.46%
+$7,303
3.50%
$215,965
30 (84)
$215,965
15.06%
+$7,559
3.50%
$223,524
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate60.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
1

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$3,500
3.50%
$103,500
3 (57)
$103,500
+$3,623
3.50%
$107,123
4 (58)
$107,123
+$3,749
3.50%
$110,872
5 (59)
$110,872
+$3,881
3.50%
$114,752
6 (60)
$114,752
+$4,016
3.50%
$118,769
7 (61)
$118,769
+$4,157
3.50%
$122,926
8 (62)
$122,926
+$4,302
3.50%
$127,228
9 (63)
$127,228
+$4,453
3.50%
$131,681
10 (64)
$131,681
+$0
0.00%
Floor Protected
$131,681
11 (65)
$131,681
+$4,609
3.50%
$136,290
12 (66)
$136,290
+$4,770
3.50%
$141,060
13 (67)
$141,060
+$4,937
3.50%
$145,997
14 (68)
$145,997
+$1,927
1.32%
$147,924
15 (69)
$147,924
+$5,177
3.50%
$153,101
16 (70)
$153,101
+$5,359
3.50%
$158,460
17 (71)
$158,460
+$5,546
3.50%
$164,006
18 (72)
$164,006
+$5,740
3.50%
$169,746
19 (73)
$169,746
+$5,941
3.50%
$175,687
20 (74)
$175,687
+$0
0.00%
Floor Protected
$175,687
21 (75)
$175,687
+$0
0.00%
Floor Protected
$175,687
22 (76)
$175,687
+$0
0.00%
Floor Protected
$175,687
23 (77)
$175,687
+$6,149
3.50%
$181,837
24 (78)
$181,837
+$6,364
3.50%
$188,201
25 (79)
$188,201
+$6,587
3.50%
$194,788
26 (80)
$194,788
+$6,818
3.50%
$201,605
27 (81)
$201,605
+$7,056
3.50%
$208,662
28 (82)
$208,662
+$0
0.00%
Floor Protected
$208,662
29 (83)
$208,662
+$7,303
3.50%
$215,965
30 (84)
$215,965
+$7,559
3.50%
$223,524

Lifetime Income Projection

Annual Withdrawal
$14,902
Locked for lifetime
Total Withdrawals
$223,524
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$223,524
$14,902Locked AmountPV: $14,902
$14,902
2Payout Year
86
$208,622
$14,902Locked AmountPV: $14,468
$29,803
3Payout Year
87
$193,720
$14,902Locked AmountPV: $14,046
$44,705
4Payout Year
88
$178,819
$14,902Locked AmountPV: $13,637
$59,606
5Payout Year
89
$163,917
$14,902Locked AmountPV: $13,240
$74,508
6Payout Year
90
$149,016
$14,902Locked AmountPV: $12,854
$89,409
7Payout Year
91
$134,114
$14,902Locked AmountPV: $12,480
$104,311
8Payout Year
92
$119,213
$14,902Locked AmountPV: $12,116
$119,213
9Payout Year
93
$104,311
$14,902Locked AmountPV: $11,763
$134,114
10Payout Year
94
$89,409
$14,902Locked AmountPV: $11,421
$149,016
11Payout Year
95
$74,508
$14,902Locked AmountPV: $11,088
$163,917
12Payout Year
96
$59,606
$14,902Locked AmountPV: $10,765
$178,819
13Payout Year
97
$44,705
$14,902Locked AmountPV: $10,452
$193,720
14Payout Year
98
$29,803
$14,902Locked AmountPV: $10,147
$208,622
15Payout Year
99
$14,902
$14,902Locked AmountPV: $9,852
$223,524

Available Product Policies Details

Accumulation Phase

Total Available Strategies3

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+

Allianz Essential Income 7

Run Full Analysis
Portfolio Average Credit Rate
2.34%
Projection Years
30 Years
Account Balance
$199,963.79
Lifetime Income
$13,330.92

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available3

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate3.00%
Allocated Amount$100,000
1.0%
Accumulated Credit Amount$99,964
Accumulated Rider Fees-$0
Final Account Value$199,964
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$100,000
-4.91%
-
Floor Protected
$100,000
2 (56)
$100,000
21.55%
+$3,000
3.00%
$103,000
3 (57)
$103,000
22.56%
+$3,090
3.00%
$106,090
4 (58)
$106,090
6.27%
+$3,183
3.00%
$109,273
5 (59)
$109,273
31.73%
+$3,278
3.00%
$112,551
6 (60)
$112,551
18.67%
+$3,377
3.00%
$115,927
7 (61)
$115,927
5.25%
+$3,478
3.00%
$119,405
8 (62)
$119,405
16.61%
+$3,582
3.00%
$122,987
9 (63)
$122,987
31.69%
+$3,690
3.00%
$126,677
10 (64)
$126,677
-3.10%
-
Floor Protected
$126,677
11 (65)
$126,677
30.47%
+$3,800
3.00%
$130,477
12 (66)
$130,477
7.62%
+$3,914
3.00%
$134,392
13 (67)
$134,392
10.08%
+$4,032
3.00%
$138,423
14 (68)
$138,423
1.32%
+$1,827
1.32%
$140,251
15 (69)
$140,251
37.58%
+$4,208
3.00%
$144,458
16 (70)
$144,458
22.96%
+$4,334
3.00%
$148,792
17 (71)
$148,792
33.36%
+$4,464
3.00%
$153,256
18 (72)
$153,256
28.58%
+$4,598
3.00%
$157,853
19 (73)
$157,853
21.04%
+$4,736
3.00%
$162,589
20 (74)
$162,589
-9.10%
-
Floor Protected
$162,589
21 (75)
$162,589
-11.89%
-
Floor Protected
$162,589
22 (76)
$162,589
-22.10%
-
Floor Protected
$162,589
23 (77)
$162,589
28.68%
+$4,878
3.00%
$167,467
24 (78)
$167,467
10.88%
+$5,024
3.00%
$172,491
25 (79)
$172,491
4.91%
+$5,175
3.00%
$177,665
26 (80)
$177,665
15.79%
+$5,330
3.00%
$182,995
27 (81)
$182,995
5.49%
+$5,490
3.00%
$188,485
28 (82)
$188,485
-37.00%
-
Floor Protected
$188,485
29 (83)
$188,485
26.46%
+$5,655
3.00%
$194,140
30 (84)
$194,140
15.06%
+$5,824
3.00%
$199,964
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate55.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
1

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$3,000
3.00%
$103,000
3 (57)
$103,000
+$3,090
3.00%
$106,090
4 (58)
$106,090
+$3,183
3.00%
$109,273
5 (59)
$109,273
+$3,278
3.00%
$112,551
6 (60)
$112,551
+$3,377
3.00%
$115,927
7 (61)
$115,927
+$3,478
3.00%
$119,405
8 (62)
$119,405
+$3,582
3.00%
$122,987
9 (63)
$122,987
+$3,690
3.00%
$126,677
10 (64)
$126,677
+$0
0.00%
Floor Protected
$126,677
11 (65)
$126,677
+$3,800
3.00%
$130,477
12 (66)
$130,477
+$3,914
3.00%
$134,392
13 (67)
$134,392
+$4,032
3.00%
$138,423
14 (68)
$138,423
+$1,827
1.32%
$140,251
15 (69)
$140,251
+$4,208
3.00%
$144,458
16 (70)
$144,458
+$4,334
3.00%
$148,792
17 (71)
$148,792
+$4,464
3.00%
$153,256
18 (72)
$153,256
+$4,598
3.00%
$157,853
19 (73)
$157,853
+$4,736
3.00%
$162,589
20 (74)
$162,589
+$0
0.00%
Floor Protected
$162,589
21 (75)
$162,589
+$0
0.00%
Floor Protected
$162,589
22 (76)
$162,589
+$0
0.00%
Floor Protected
$162,589
23 (77)
$162,589
+$4,878
3.00%
$167,467
24 (78)
$167,467
+$5,024
3.00%
$172,491
25 (79)
$172,491
+$5,175
3.00%
$177,665
26 (80)
$177,665
+$5,330
3.00%
$182,995
27 (81)
$182,995
+$5,490
3.00%
$188,485
28 (82)
$188,485
+$0
0.00%
Floor Protected
$188,485
29 (83)
$188,485
+$5,655
3.00%
$194,140
30 (84)
$194,140
+$5,824
3.00%
$199,964

Lifetime Income Projection

Annual Withdrawal
$13,331
Locked for lifetime
Total Withdrawals
$199,964
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$199,964
$13,331Locked AmountPV: $13,331
$13,331
2Payout Year
86
$186,633
$13,331Locked AmountPV: $12,943
$26,662
3Payout Year
87
$173,302
$13,331Locked AmountPV: $12,566
$39,993
4Payout Year
88
$159,971
$13,331Locked AmountPV: $12,200
$53,324
5Payout Year
89
$146,640
$13,331Locked AmountPV: $11,844
$66,655
6Payout Year
90
$133,309
$13,331Locked AmountPV: $11,499
$79,986
7Payout Year
91
$119,978
$13,331Locked AmountPV: $11,164
$93,316
8Payout Year
92
$106,647
$13,331Locked AmountPV: $10,839
$106,647
9Payout Year
93
$93,316
$13,331Locked AmountPV: $10,524
$119,978
10Payout Year
94
$79,986
$13,331Locked AmountPV: $10,217
$133,309
11Payout Year
95
$66,655
$13,331Locked AmountPV: $9,919
$146,640
12Payout Year
96
$53,324
$13,331Locked AmountPV: $9,631
$159,971
13Payout Year
97
$39,993
$13,331Locked AmountPV: $9,350
$173,302
14Payout Year
98
$26,662
$13,331Locked AmountPV: $9,078
$186,633
15Payout Year
99
$13,331
$13,331Locked AmountPV: $8,813
$199,964

Available Product Policies Details

Accumulation Phase

Total Available Strategies3

Annuitization Phase

Available Payout Options1
Allianz Life Insurance Company of North America
A+

Allianz Retirement Foundation ADV

Run Full Analysis
Portfolio Average Credit Rate
3.11%
Projection Years
30 Years
Account Balance
$249,724.98
Lifetime Income
$16,648.33

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available3

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate4.00%
Allocated Amount$100,000
1.0%
Accumulated Credit Amount$149,725
Accumulated Rider Fees-$0
Final Account Value$249,725
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$100,000
-4.91%
-
Floor Protected
$100,000
2 (56)
$100,000
21.55%
+$4,000
4.00%
$104,000
3 (57)
$104,000
22.56%
+$4,160
4.00%
$108,160
4 (58)
$108,160
6.27%
+$4,326
4.00%
$112,486
5 (59)
$112,486
31.73%
+$4,499
4.00%
$116,986
6 (60)
$116,986
18.67%
+$4,679
4.00%
$121,665
7 (61)
$121,665
5.25%
+$4,867
4.00%
$126,532
8 (62)
$126,532
16.61%
+$5,061
4.00%
$131,593
9 (63)
$131,593
31.69%
+$5,264
4.00%
$136,857
10 (64)
$136,857
-3.10%
-
Floor Protected
$136,857
11 (65)
$136,857
30.47%
+$5,474
4.00%
$142,331
12 (66)
$142,331
7.62%
+$5,693
4.00%
$148,024
13 (67)
$148,024
10.08%
+$5,921
4.00%
$153,945
14 (68)
$153,945
1.32%
+$2,032
1.32%
$155,977
15 (69)
$155,977
37.58%
+$6,239
4.00%
$162,217
16 (70)
$162,217
22.96%
+$6,489
4.00%
$168,705
17 (71)
$168,705
33.36%
+$6,748
4.00%
$175,453
18 (72)
$175,453
28.58%
+$7,018
4.00%
$182,472
19 (73)
$182,472
21.04%
+$7,299
4.00%
$189,770
20 (74)
$189,770
-9.10%
-
Floor Protected
$189,770
21 (75)
$189,770
-11.89%
-
Floor Protected
$189,770
22 (76)
$189,770
-22.10%
-
Floor Protected
$189,770
23 (77)
$189,770
28.68%
+$7,591
4.00%
$197,361
24 (78)
$197,361
10.88%
+$7,894
4.00%
$205,256
25 (79)
$205,256
4.91%
+$8,210
4.00%
$213,466
26 (80)
$213,466
15.79%
+$8,539
4.00%
$222,005
27 (81)
$222,005
5.49%
+$8,880
4.00%
$230,885
28 (82)
$230,885
-37.00%
-
Floor Protected
$230,885
29 (83)
$230,885
26.46%
+$9,235
4.00%
$240,120
30 (84)
$240,120
15.06%
+$9,605
4.00%
$249,725
Index FundBLOOMBERG_DYNAMIC_BALANCE_II
Rate Strategy TypeParticipation
Rate65.00%
Allocated Amount$0
0.0%
Index FundFIXED
Rate Strategy TypeFixed
Rate3.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
1
S&P 500
1

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$0
0.00%
Floor Protected
$100,000
2 (56)
$100,000
+$4,000
4.00%
$104,000
3 (57)
$104,000
+$4,160
4.00%
$108,160
4 (58)
$108,160
+$4,326
4.00%
$112,486
5 (59)
$112,486
+$4,499
4.00%
$116,986
6 (60)
$116,986
+$4,679
4.00%
$121,665
7 (61)
$121,665
+$4,867
4.00%
$126,532
8 (62)
$126,532
+$5,061
4.00%
$131,593
9 (63)
$131,593
+$5,264
4.00%
$136,857
10 (64)
$136,857
+$0
0.00%
Floor Protected
$136,857
11 (65)
$136,857
+$5,474
4.00%
$142,331
12 (66)
$142,331
+$5,693
4.00%
$148,024
13 (67)
$148,024
+$5,921
4.00%
$153,945
14 (68)
$153,945
+$2,032
1.32%
$155,977
15 (69)
$155,977
+$6,239
4.00%
$162,217
16 (70)
$162,217
+$6,489
4.00%
$168,705
17 (71)
$168,705
+$6,748
4.00%
$175,453
18 (72)
$175,453
+$7,018
4.00%
$182,472
19 (73)
$182,472
+$7,299
4.00%
$189,770
20 (74)
$189,770
+$0
0.00%
Floor Protected
$189,770
21 (75)
$189,770
+$0
0.00%
Floor Protected
$189,770
22 (76)
$189,770
+$0
0.00%
Floor Protected
$189,770
23 (77)
$189,770
+$7,591
4.00%
$197,361
24 (78)
$197,361
+$7,894
4.00%
$205,256
25 (79)
$205,256
+$8,210
4.00%
$213,466
26 (80)
$213,466
+$8,539
4.00%
$222,005
27 (81)
$222,005
+$8,880
4.00%
$230,885
28 (82)
$230,885
+$0
0.00%
Floor Protected
$230,885
29 (83)
$230,885
+$9,235
4.00%
$240,120
30 (84)
$240,120
+$9,605
4.00%
$249,725

Lifetime Income Projection

Annual Withdrawal
$16,648
Locked for lifetime
Total Withdrawals
$249,725
Until age 100

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Annual Withdrawal
Accumulated Withdrawal Amount
1
Income Start
85
$249,725
$16,648Locked AmountPV: $16,648
$16,648
2Payout Year
86
$233,077
$16,648Locked AmountPV: $16,163
$33,297
3Payout Year
87
$216,428
$16,648Locked AmountPV: $15,693
$49,945
4Payout Year
88
$199,780
$16,648Locked AmountPV: $15,236
$66,593
5Payout Year
89
$183,132
$16,648Locked AmountPV: $14,792
$83,242
6Payout Year
90
$166,483
$16,648Locked AmountPV: $14,361
$99,890
7Payout Year
91
$149,835
$16,648Locked AmountPV: $13,943
$116,538
8Payout Year
92
$133,187
$16,648Locked AmountPV: $13,537
$133,187
9Payout Year
93
$116,538
$16,648Locked AmountPV: $13,142
$149,835
10Payout Year
94
$99,890
$16,648Locked AmountPV: $12,760
$166,483
11Payout Year
95
$83,242
$16,648Locked AmountPV: $12,388
$183,132
12Payout Year
96
$66,593
$16,648Locked AmountPV: $12,027
$199,780
13Payout Year
97
$49,945
$16,648Locked AmountPV: $11,677
$216,428
14Payout Year
98
$33,297
$16,648Locked AmountPV: $11,337
$233,077
15Payout Year
99
$16,648
$16,648Locked AmountPV: $11,007
$249,725

Available Product Policies Details

Accumulation Phase

Total Available Strategies3

Annuitization Phase

Available Payout Options1
Are You Looking for Help with Annuities?
Our dedicated team of licensed annuity advisors is available 24/7 to answer your questions, guide you through product comparisons, and help you feel confident in every step of your retirement planning journey - whether you're just starting to explore your options or ready to make a decision.
logo

1-800-461-4085

support@annuityrateshq.com

1317 Edgewater Dr #1686 Orlando, FL 32804

DISCLAIMER:The content provided on this website is for educational purposes only and should not be construed as a recommendation to purchase an annuity. It is important to consult with a qualified financial planner, advisor, tax professional, and legal advisor to determine if an annuity is appropriate for your individual circumstances. The annuity reviews and information available on this website may not always reflect the most current data and may not be relevant to your state of residence. Availability and terms of annuity products can vary by state. The logos, materials, names, and brochures used in our reviews belong to their respective owners and are not affiliated with AnnuityRatesHQ.com. For the most up-to-date information and brochures, please contact us directly. When you reach out, you may be connected with a licensed insurance agent in your state who can provide more information and possibly offer an annuity for sale. Please be aware that annuities are not issued by the U.S. Government, are not backed by government guarantees, and are not insured by the FDIC. All guarantees associated with annuities rely on the financial strength and claims-paying ability of the issuing insurance company.

©2026 AnnuityratesHQ. All rights reserved.