Abdul and Debra Tannir Book 1

Debra

Pay Loan Interest

Sun Life Illustration 6

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 or Death

29 03/22 65 84,022

0 23,223 154,940

8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000 8,757 500,000

30 03/23

66 67 68 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

6% 3,363 26,684 122,426

31 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

5,041 30,188 123,409 5,041 33,731 124,391 5,041 37,306 125,373 5,041 40,898 126,355 5,041 44,485 127,338 5,041 48,045 128,320 5,041 51,561 129,302 5,041 58,440 131,266 5,041 61,815 132,249 5,041 65,165 133,231 5,041 68,499 134,213 5,041 75,100 136,178 5,041 78,330 137,160 5,041 81,479 138,142 5,041 84,530 139,124 5,041 90,407 141,158 5,041 93,255 142,195 5,041 96,061 143,226 5,041 98,850 144,234 5,041 104,568 146,200 5,041 107,645 147,183 5,041 110,974 148,166 5,041 114,627 149,149 5,041 118,644 150,132

5,041 55,026 130,284 43,694 86,590

8,757 500,000 87,570 412,430

5,041 71,816 135,195 68,900 66,295

8,757 500,000 131,355 368,645

5,041 87,504 140,132 94,107 46,025

8,757 500,000 175,140 324,860

5,041 101,660 145,217 119,313 25,904

8,757 500,000 218,925 281,075