@8% p.

a
End of Policy Annualised Total Maturity Total Death
Year Premium Survival Benefit, incl, Benefit, incl,
Benefit Terminal Terminal
Bonus, if any Bonus, if any

1 50000 11615 0 550000

2 50000 11615 0 550000

3 50000 11615 0 550000

4 50000 11615 0 550000

5 50000 11615 550000

6 50000 11615 0 550000

7 0 11615 0 550000

3 11615 0 550000

9 11615 0 550000

10 0 11615 550000

11 11615 0 550000

12 0 11615 0 550000

13 11615 0 550000

14 11615 0 550000

15 11615 550000
 @8% p.a
Annualised Total Maturity Total Death
End of Policy Benefit, incl,
Year Premium Survival Benefit, incl,
Benefit Terminal Terminal
Bonus, if any Bonus, if any

0 550000
1 50000 14590

14590 0 550000
2 50000

14590 0 550000
3 50000

50000 14590 0 550000

4

550000
5 50000 14590

50000 14590 0 550000

6

50000 14590 550000

7

50000 14590 0 550000

8

14590 550000
9

14590 0 550000
10 0

550000
11 0 14590

14590 550000
12 0

14590 0 550000
13 0

14590 550000
14 0

0 550000
15 14590
 @8% p.a
End of Policy Annualised Total Maturity Total Death
Year Premium Survival Benefit, incl, Benefit, incl,
Benefit Terminal Terminal
Bonus, if any Bonus, if any

1 100000 23230 0 1100000

2 100000 23230 1100000

3 100000 23230 1100000

100000 23230 0 1100000

5 100000 23230 1100000

6 100000 23230 0 1100000

23230 1100000

0 23230 1100000

9 23230 1100000

10 0 23230 11000000

11 0 23230 1100000

12 23230 1100000

13 0 23230 1100000

14 0 23230 0 1100000

15 0 23230 0 1100000
 @8% p.a
End of Policy Annualised Total Maturity Total Death
Year Premium Survival Benefit, incl, Benefit, incl,
Benefit Terminal Terminal
Bonus, if any Bonus, if any

1 100000 29180 0 1100000

2 100000 29180 0 1100000

3 100000 29180 1100000

4 100000 29180 0 1100000

5 100000 29180 1100000

6 100000 29180 1100000

7 100000 29180 1100000

8 100000 29180 0 1100000

9 0 29180 1100000

10 29180 1100000

11 29180 1100000

12 29180 1100000

13 29180 1100000

14 0 29180 0 1100000

15 29180 1100000