Scribd Logo
Upload

Welcome to Scribd!

  • Blaine Paclife 60 10yr Dist

    Uploaded by

    John
    7 views1 page
    Client Start Age Current Age INSURANCE POLICY DATA Ins. A EOY Age Year Premium Outlay Cumul. Premiums Withdrl Or Loans AFR LOAN Net Cash Value This Illustration assumes a 7% net rate of return.

    Original Description:

    Original Title

    Blaine Paclife 60 10yr dist

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Client Start Age Current Age INSURANCE POLICY DATA Ins. A EOY Age Year Premium Outlay Cumul. Premiums Withdrl Or Loans AFR LOAN Net Cash Value This Illustration assumes a 7% net rate of return.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views1 page

    Blaine Paclife 60 10yr Dist

    Uploaded by

    John
    Client Start Age Current Age INSURANCE POLICY DATA Ins. A EOY Age Year Premium Outlay Cumul. Premiums Withdrl Or Loans AFR LOAN Net Cash Value This Illustration assumes a 7% net rate of return.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Client Blaine Willenborg

    Start Age 43
    Current Age 49
    INSURANCE POLICY DATA AFR LOAN
    AFR
    Ins. A Withdrl Net Net AFR Loan Loan Recovery Participant
    EOY Premium Cumul. Or Cash Death Ending Recovery Death Death
    Age Year Outlay Premiums Loans Value Benefit Balance Required Benefit Benefit
    Year
    1 49 12/31/08 96,230 96,230 0 94,807 542,607 98405 98405 542607 444202
    2 50 12/31/09 0 96,230 0 99,994 547,721 103224 103224 547721 444497
    3 51 12/31/10 0 96,230 0 105,342 552,996 108280 108280 552996 444716
    4 52 12/31/11 0 96,230 0 110,855 558,436 113583 113583 558436 444853
    5 53 12/31/12 0 96,230 0 116,536 564,045 119161 119161 564045 444884
    6 54 12/31/13 0 96,230 0 122,689 570,124 124998 124998 570124 445126
    7 55 12/31/14 0 96,230 0 129,060 576,423 131120 131120 576423 445303
    8 56 12/31/15 0 96,230 0 136,499 325,392 137542 137542 325392 187850
    9 57 12/31/16 0 96,230 0 144,291 333,111 144297 144297 333111 188814
    10 58 12/31/17 0 96,230 0 152,453 341,200 151364 151364 341200 189836
    11 59 12/31/18 0 96,230 0 162,477 351,224 158778 158778 351224 192446
    12 60 12/31/19 0 96,230 11,352 160,984 349,731 166554 166554 349731 183177
    13 61 12/31/20 0 96,230 11,352 159,339 348,086 174735 174735 348086 173351
    14 62 12/31/21 0 96,230 11,352 157,534 346,281 183293 183293 346281 162988
    15 63 12/31/22 0 96,230 11,352 155,560 344,307 192270 192270 344307 152037
    16 64 12/31/23 0 96,230 11,352 153,562 342,309 201687 201687 342309 140622
    17 65 12/31/24 0 96,230 11,352 151,318 340,065 211593 211593 340065 128472
    18 66 12/31/25 0 96,230 11,352 148,804 337,551 221957 221957 337551 115594
    19 67 12/31/26 0 96,230 11,352 145,989 334,736 232828 232828 334736 101908
    20 68 12/31/27 0 96,230 11,352 142,865 331,612 244231 244231 331612 87381
    21 69 12/31/28 0 96,230 11,352 139,494 328,241 256227 256227 328241 72014
    22 70 12/31/29 0 96,230 0 147,915 336,662 268777 268777 336662 67885
    23 71 12/31/30 0 96,230 0 156,789 345,536 281941 281941 345536 63595
    24 72 12/31/31 0 96,230 0 166,137 354,884 295750 295750 354884 59134
    25 73 12/31/32 0 96,230 0 175,974 364,721 310277 310277 364721 54444
    26 74 12/31/33 0 96,230 0 186,324 375,071 325474 325474 375071 49597
    27 75 12/31/34 0 96,230 0 197,212 385,959 341415 341415 385959 44544
    28 76 12/31/35 0 96,230 0 208,643 397,390 358138 358138 397390 39252
    29 77 12/31/36 0 96,230 0 220,628 409,375 375728 375728 409375 33647
    30 78 12/31/37 0 96,230 0 233,174 421,921 394131 394131 421921 27790
    31 79 12/31/38 0 96,230 0 246,311 435,058 413436 413436 435058 21622
    32 80 12/31/39 0 96,230 0 259,998 448,745 433686 433686 448745 15059
    33 81 12/31/40 0 96,230 0 274,242 462,989 454988 454988 462989 8001
    34 82 12/31/41 0 96,230 0 289,029 477,776 477273 477273 477776 503

    This Illustration assumes a 7% net rate of return


    This Illustration assumes a mortality age/AFR cost recovery at age 82
    Ages are age nearest

    You might also like