8-years Maxi Invest Plan

.
Year Premium Total Paid Protection Account Value (9%) Account Value (12%) Account Value (15%) Age
1 7,932 7,932 300,000 2,603 2,674 2,744 28
2 7,932 15,864 300,000 5,773 6,009 6,244 29
3 7,932 23,796 300,000 11,144 11,711 12,279 30
4 7,932 31,728 300,000 17,048 18,142 19,253 31
5 7,932 39,660 300,000 24,397 26,274 28,209 32
6 7,932 47,592 300,000 32,831 35,803 38,914 33
7 7,932 55,524 300,000 42,496 46,939 51,669 34
8 7,932 63,456 300,000 53,015 59,369 66,249 35
9 0 63,456 0 56,777 65,340 74,805 36
10 0 63,456 0 60,811 71,918 84,474 37
11 0 63,456 0 65,136 79,166 95,401 38
12 0 63,456 0 69,773 87,150 107,751 39
13 0 63,456 0 74,745 95,946 121,708 40
14 0 63,456 0 80,076 105,636 137,482 41
15 0 63,456 0 85,791 116,312 155,310 42
16 0 63,456 0 91,919 128,073 175,457 43
17 0 63,456 0 98,489 141,031 198,227 44
18 0 63,456 0 105,534 155,306 223,961 45
19 0 63,456 0 113,086 171,032 253,045 46
20 0 63,456 0 121,185 188,358 285,914 47
21 0 63,456 0 129,867 207,446 323,062 48
22 0 63,456 0 139,176 228,474 365,044 49
23 0 63,456 0 149,158 251,641 412,492 50
24 0 63,456 0 159,859 277,164 466,115 51
25 0 63,456 0 171,333 305,282 526,718 52
26 0 63,456 0 183,636 336,260 595,209 53
27 0 63,456 0 196,826 370,387 672,615 54
28 0 63,456 0 210,968 407,985 760,096 55
29 0 63,456 0 226,131 449,406 858,964 56
30 0 63,456 0 242,389 495,039 970,701 57
NAME: Kristina
AGE: 27 SMOKER: no
GENDER: Female DATE: 13/4/2011