Abdul and Debra Tannir Book 1

Abdul

Pay Loan Interest

Sun Life Illustration 5

Prudential Life

Pol Policy Yr Year

Net

Net

Total

Projctd

Net

Net

Total

Projctd

Net

Att

O/S Annual

Cash Death Future Gain @

Annual

Death Future Gain @

Age

Loan Outlay Value Benefit

Outlay Death

Outlay Benefit

Outlay Lifetime

29 03/21

or Death

30 03/22 68 259,306 6,946 34,236 331,268

16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000 16,798 500,000

31 03/23

69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97

6% 15,558 43,119 261,301 15,558 52,043 263,767 15,558 60,956 266,232 15,558 69,800 268,697 15,558 78,535 271,162 15,558 87,143 273,627 15,558 104,010 278,558 15,558 112,333 281,023 15,558 120,617 283,488 15,558 128,857 285,953 15,558 145,042 290,883 15,558 152,867 293,349 15,558 160,449 295,814 15,558 167,885 298,399 15,558 182,429 303,880 15,558 189,593 306,696 15,558 196,752 309,496 15,558 203,960 312,223 15,558 218,970 317,295 15,558 227,257 319,768 15,558 236,346 322,241 15,558 246,336 324,713 15,558 257,154 327,186 15,558 268,494 329,659 15,558 280,466 332,870

32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59

15,558 95,625 276,092 115,855 160,237

16,798 500,000 134,384 365,616

15,558 137,017 288,418 193,646 94,772

16,798 500,000 218,374 281,626

15,558 175,203 301,100 271,438 29,662

16,798 500,000 302,364 197,636

15,558 211,307 314,822 349,230

‐ 34,408

16,798 500,000 386,354 113,646