Report
Presentation Summary
| Age | Years |
RBC- Croissance- 20 paiements Sum of Premiums |
iA- Patrimoine- 20 paiements Sum of Premiums |
Empire- AssurMax- 20 paiements Sum of Premiums |
Equitable- Batisseur de patrimoine- 20 paiements Sum of Premiums |
Sun Life- Protection- 20 paiements Sum of Premiums |
BMO- Patrimoine- 20 paiements Sum of Premiums |
Canada Vie- Réalisateur succession- 20 paiements Sum of Premiums |
|---|---|---|---|---|---|---|---|---|
| 48 | $12,000.01 | $12,000.02 | $12,000.01 | $12,000.00 | $11,999.98 | $11,999.99 | $11,999.99 | |
| 49 |
2
|
$24,000.02 | $24,000.04 | $24,000.02 | $24,000.00 | $23,999.96 | $23,999.98 | $23,999.98 |
| 50 |
3
|
$36,000.03 | $36,000.06 | $36,000.03 | $36,000.00 | $35,999.94 | $35,999.97 | $35,999.97 |
| 51 |
4
|
$48,000.04 | $48,000.08 | $48,000.04 | $48,000.00 | $47,999.92 | $47,999.96 | $47,999.96 |
| 52 | $60,000.05 | $60,000.10 | $60,000.05 | $60,000.00 | $59,999.90 | $59,999.95 | $59,999.95 | |
| 53 |
6
|
$72,000.06 | $72,000.12 | $72,000.06 | $72,000.00 | $71,999.88 | $71,999.94 | $71,999.94 |
| 54 |
7
|
$84,000.07 | $84,000.14 | $84,000.07 | $84,000.00 | $83,999.86 | $83,999.93 | $83,999.93 |
| 55 |
8
|
$96,000.08 | $96,000.16 | $96,000.08 | $96,000.00 | $95,999.84 | $95,999.92 | $95,999.92 |
| 56 |
9
|
$108,000.09 | $108,000.18 | $108,000.09 | $108,000.00 | $107,999.82 | $107,999.91 | $107,999.91 |
| 57 | $120,000.10 | $120,000.20 | $120,000.10 | $120,000.00 | $119,999.80 | $119,999.90 | $119,999.90 | |
| 58 |
11
|
$132,000.11 | $132,000.22 | $132,000.11 | $132,000.00 | $131,999.78 | $131,999.89 | $131,999.89 |
| 59 |
12
|
$144,000.12 | $144,000.24 | $144,000.12 | $144,000.00 | $143,999.76 | $143,999.88 | $143,999.88 |
| 60 |
13
|
$156,000.13 | $156,000.26 | $156,000.13 | $156,000.00 | $155,999.74 | $155,999.87 | $155,999.87 |
| 61 |
14
|
$168,000.14 | $168,000.28 | $168,000.14 | $168,000.00 | $167,999.72 | $167,999.86 | $167,999.86 |
| 62 | $180,000.15 | $180,000.30 | $180,000.15 | $180,000.00 | $179,999.70 | $179,999.85 | $179,999.85 | |
| 63 |
16
|
$192,000.16 | $192,000.32 | $192,000.16 | $192,000.00 | $191,999.68 | $191,999.84 | $191,999.84 |
| 64 |
17
|
$204,000.17 | $204,000.34 | $204,000.17 | $204,000.00 | $203,999.66 | $203,999.83 | $203,999.83 |
| 65 |
18
|
$216,000.18 | $216,000.36 | $216,000.18 | $216,000.00 | $215,999.64 | $215,999.82 | $215,999.82 |
| 66 |
19
|
$228,000.19 | $228,000.38 | $228,000.19 | $228,000.00 | $227,999.62 | $227,999.81 | $227,999.81 |
| 67 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 68 |
21
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 69 |
22
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 70 |
23
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 71 |
24
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 72 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 73 |
26
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 74 |
27
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 75 |
28
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 76 |
29
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 77 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 78 |
31
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 79 |
32
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 80 |
33
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 81 |
34
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 82 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 83 |
36
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 84 |
37
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 85 |
38
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 86 |
39
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 87 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 88 |
41
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 89 |
42
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 90 |
43
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 91 |
44
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 92 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 93 |
46
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 94 |
47
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 95 |
48
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 96 |
49
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 97 | $240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 | |
| 98 |
51
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
| 99 |
52
|
$240,000.20 | $240,000.40 | $240,000.20 | $240,000.00 | $239,999.60 | $239,999.80 | $239,999.80 |
Presentation Summary - Cont.
| Age | Years |
RBC- Croissance- 20 paiements Total Cash Value |
iA- Patrimoine- 20 paiements Total Cash Value |
Empire- AssurMax- 20 paiements Total Cash Value |
Equitable- Batisseur de patrimoine- 20 paiements Total Cash Value |
Sun Life- Protection- 20 paiements Total Cash Value |
BMO- Patrimoine- 20 paiements Total Cash Value |
Canada Vie- Réalisateur succession- 20 paiements Total Cash Value |
|---|---|---|---|---|---|---|---|---|
| 48 | $259.88 | $538.00 | $521.34 | $514.00 | $512.00 | $460.42 | $572.11 | |
| 49 |
2
|
$862.05 | $1,423.00 | $1,115.14 | $1,210.00 | $1,399.00 | $1,523.29 | $867.58 |
| 50 |
3
|
$1,800.97 | $2,671.00 | $1,776.88 | $2,206.00 | $2,677.00 | $3,237.29 | $1,285.20 |
| 51 |
4
|
$3,099.06 | $4,304.00 | $2,517.99 | $3,594.00 | $4,377.00 | $5,280.55 | $2,255.85 |
| 52 | $7,125.98 | $8,811.00 | $6,022.37 | $5,454.00 | $8,798.00 | $8,359.56 | $4,219.55 | |
| 53 |
6
|
$12,002.01 | $14,734.00 | $10,872.62 | $10,095.00 | $14,672.00 | $12,268.23 | $6,905.29 |
| 54 |
7
|
$18,145.82 | $25,554.00 | $17,162.55 | $16,813.00 | $25,312.00 | $17,077.06 | $10,348.35 |
| 55 |
8
|
$25,620.51 | $38,836.00 | $25,000.65 | $24,544.00 | $38,557.00 | $22,038.80 | $14,945.82 |
| 56 |
9
|
$34,487.32 | $55,037.00 | $34,505.59 | $34,440.00 | $54,505.00 | $28,696.53 | $20,736.05 |
| 57 | $44,806.18 | $74,116.00 | $45,782.76 | $45,779.00 | $73,265.00 | $36,461.54 | $27,758.76 | |
| 58 |
11
|
$60,385.67 | $96,177.00 | $58,964.39 | $59,008.00 | $94,952.00 | $50,073.44 | $36,437.61 |
| 59 |
12
|
$78,322.70 | $121,336.00 | $74,173.51 | $74,485.00 | $119,674.00 | $66,186.87 | $46,814.82 |
| 60 |
13
|
$98,706.26 | $149,703.00 | $91,543.72 | $91,460.00 | $147,551.00 | $84,986.29 | $58,986.39 |
| 61 |
14
|
$121,622.12 | $181,397.00 | $111,207.54 | $110,575.00 | $178,699.00 | $106,662.67 | $73,013.94 |
| 62 | $147,164.70 | $216,531.00 | $133,305.01 | $132,543.00 | $213,241.00 | $131,407.68 | $88,957.49 | |
| 63 |
16
|
$175,426.34 | $237,954.00 | $157,985.87 | $164,723.00 | $234,879.00 | $159,422.96 | $107,156.90 |
| 64 |
17
|
$206,512.95 | $260,522.00 | $185,418.01 | $200,329.00 | $257,768.00 | $190,982.07 | $127,998.38 |
| 65 |
18
|
$240,530.85 | $284,282.00 | $215,766.79 | $240,151.00 | $281,983.00 | $226,329.98 | $150,806.14 |
| 66 |
19
|
$277,600.60 | $303,686.00 | $249,219.22 | $284,029.00 | $302,440.00 | $265,730.64 | $176,311.81 |
| 67 | $306,529.12 | $321,503.00 | $285,954.99 | $332,035.00 | $321,807.00 | $309,465.42 | $204,528.41 | |
| 68 |
21
|
$324,542.65 | $340,180.00 | $303,310.47 | $363,101.00 | $342,063.00 | $330,368.61 | $235,354.59 |
| 69 |
22
|
$343,382.42 | $359,748.00 | $321,482.97 | $386,787.00 | $363,382.00 | $352,005.72 | $269,073.12 |
| 70 |
23
|
$363,072.93 | $380,244.00 | $340,494.87 | $411,419.00 | $385,801.00 | $374,367.83 | $304,953.47 |
| 71 |
24
|
$383,638.66 | $401,706.00 | $360,370.78 | $437,887.00 | $409,365.00 | $397,439.66 | $344,094.43 |
| 72 | $405,106.85 | $424,172.00 | $381,122.10 | $465,147.00 | $434,118.00 | $421,210.79 | $386,168.00 | |
| 73 |
26
|
$427,501.88 | $447,691.00 | $402,774.29 | $493,574.00 | $460,093.00 | $445,666.81 | $407,630.21 |
| 74 |
27
|
$450,854.89 | $472,302.00 | $425,341.01 | $523,197.00 | $487,311.00 | $470,782.65 | $429,591.58 |
| 75 |
28
|
$475,197.30 | $498,059.00 | $448,842.31 | $554,039.00 | $515,804.00 | $496,538.26 | $452,451.24 |
| 76 |
29
|
$500,570.30 | $525,016.00 | $473,281.13 | $586,588.00 | $545,651.00 | $522,908.82 | $476,095.01 |
| 77 | $526,914.66 | $553,230.00 | $498,681.65 | $619,626.00 | $576,913.00 | $549,869.40 | $500,700.19 | |
| 78 |
31
|
$553,343.54 | $582,754.00 | $525,056.99 | $654,466.00 | $609,655.00 | $577,393.16 | $525,860.78 |
| 79 |
32
|
$580,966.89 | $613,664.00 | $552,423.50 | $690,668.00 | $643,942.00 | $605,451.49 | $552,220.85 |
| 80 |
33
|
$609,843.45 | $646,022.00 | $580,782.34 | $727,874.00 | $678,982.00 | $634,007.61 | $579,618.11 |
| 81 |
34
|
$640,033.76 | $679,913.00 | $610,149.35 | $767,442.00 | $715,596.00 | $663,051.34 | $607,511.83 |
| 82 | $671,618.61 | $715,421.00 | $640,547.98 | $807,727.00 | $753,966.00 | $692,537.46 | $636,612.73 | |
| 83 |
36
|
$704,675.10 | $752,064.00 | $671,972.49 | $849,958.00 | $794,200.00 | $722,459.55 | $666,659.97 |
| 84 |
37
|
$739,092.70 | $789,226.00 | $704,450.21 | $894,874.00 | $836,241.00 | $752,778.55 | $697,643.07 |
| 85 |
38
|
$774,723.88 | $827,813.00 | $737,981.84 | $936,754.00 | $879,935.00 | $783,496.27 | $729,426.05 |
| 86 |
39
|
$811,542.42 | $867,837.00 | $772,584.38 | $980,756.00 | $925,150.00 | $814,588.47 | $762,452.05 |
| 87 | $849,510.40 | $909,289.00 | $808,279.68 | $1,025,848.00 | $971,834.00 | $846,054.22 | $796,202.76 | |
| 88 |
41
|
$888,594.53 | $952,166.00 | $845,079.93 | $1,071,685.00 | $1,020,065.00 | $877,894.05 | $827,790.32 |
| 89 |
42
|
$928,724.35 | $996,461.00 | $883,012.68 | $1,119,885.00 | $1,069,798.00 | $910,136.82 | $860,176.28 |
| 90 |
43
|
$969,816.46 | $1,042,143.00 | $922,076.08 | $1,168,576.00 | $1,120,940.00 | $942,799.13 | $893,328.08 |
| 91 |
44
|
$1,011,773.64 | $1,089,191.00 | $962,322.31 | $1,218,964.00 | $1,173,442.00 | $975,938.86 | $927,050.50 |
| 92 | $1,054,525.01 | $1,137,595.00 | $1,003,772.08 | $1,270,403.00 | $1,227,116.00 | $1,009,631.62 | $961,116.46 | |
| 93 |
46
|
$1,097,997.97 | $1,187,361.00 | $1,046,480.08 | $1,324,307.00 | $1,281,858.00 | $1,043,979.79 | $996,207.01 |
| 94 |
47
|
$1,142,509.56 | $1,238,271.00 | $1,090,527.30 | $1,377,847.00 | $1,337,949.00 | $1,079,156.51 | $1,032,118.92 |
| 95 |
48
|
$1,188,438.29 | $1,289,932.00 | $1,136,014.84 | $1,433,115.00 | $1,395,770.00 | $1,115,394.23 | $1,068,635.41 |
| 96 |
49
|
$1,235,985.39 | $1,342,280.00 | $1,183,125.60 | $1,489,160.00 | $1,455,484.00 | $1,153,001.42 | $1,105,920.05 |
| 97 | $1,285,508.17 | $1,395,411.00 | $1,232,176.11 | $1,547,225.00 | $1,517,573.00 | $1,192,477.45 | $1,143,981.54 | |
| 98 |
51
|
$1,337,728.59 | $1,449,752.00 | $1,283,671.09 | $1,607,067.00 | $1,583,232.00 | $1,234,511.07 | $1,183,504.78 |
| 99 |
52
|
$1,393,829.09 | $1,506,311.00 | $1,338,525.27 | $1,668,510.00 | $1,654,366.00 | $1,280,150.63 | $1,225,135.01 |
Presentation Summary - Cont.
| Age | Years |
RBC- Croissance- 20 paiements Total Insurance Benefit |
iA- Patrimoine- 20 paiements Total Insurance Benefit |
Empire- AssurMax- 20 paiements Total Insurance Benefit |
Equitable- Batisseur de patrimoine- 20 paiements Total Insurance Benefit |
Sun Life- Protection- 20 paiements Total Insurance Benefit |
BMO- Patrimoine- 20 paiements Total Insurance Benefit |
Canada Vie- Réalisateur succession- 20 paiements Total Insurance Benefit |
|---|---|---|---|---|---|---|---|---|
| 48 | $356,803.05 | $366,501.00 | $407,294.00 | $379,123.00 | $347,291.00 | $396,840.00 | $357,060.17 | |
| 49 |
2
|
$358,591.31 | $369,068.00 | $409,139.26 | $381,265.00 | $349,913.00 | $397,135.00 | $357,914.60 |
| 50 |
3
|
$361,246.93 | $372,511.00 | $411,096.94 | $384,195.00 | $353,505.00 | $397,732.00 | $359,063.23 |
| 51 |
4
|
$364,747.18 | $376,803.00 | $413,134.58 | $388,114.00 | $358,062.00 | $398,654.00 | $360,686.25 |
| 52 | $369,081.31 | $381,916.00 | $415,274.19 | $393,119.00 | $363,543.00 | $400,046.00 | $362,956.97 | |
| 53 |
6
|
$374,249.61 | $387,826.00 | $417,511.28 | $399,260.00 | $369,956.00 | $401,992.00 | $366,035.68 |
| 54 |
7
|
$380,226.60 | $394,526.00 | $420,081.71 | $406,566.00 | $377,285.00 | $404,574.00 | $369,940.75 |
| 55 |
8
|
$387,016.14 | $401,997.00 | $423,073.65 | $415,021.00 | $385,533.00 | $407,733.00 | $374,676.59 |
| 56 |
9
|
$394,614.61 | $410,287.00 | $426,577.98 | $424,624.00 | $394,695.00 | $411,659.00 | $380,257.59 |
| 57 | $403,019.88 | $419,399.00 | $430,689.68 | $435,354.00 | $404,787.00 | $416,419.00 | $386,708.62 | |
| 58 |
11
|
$412,241.32 | $429,337.00 | $435,485.17 | $447,112.00 | $415,811.00 | $422,762.00 | $394,063.57 |
| 59 |
12
|
$422,289.01 | $440,104.00 | $441,056.00 | $459,873.00 | $427,779.00 | $430,847.00 | $402,362.03 |
| 60 |
13
|
$433,174.53 | $451,701.00 | $447,476.72 | $473,559.00 | $440,712.00 | $440,822.00 | $411,698.34 |
| 61 |
14
|
$444,891.02 | $464,137.00 | $454,827.53 | $488,667.00 | $454,645.00 | $452,831.00 | $422,132.04 |
| 62 | $457,469.83 | $477,422.00 | $463,183.22 | $505,522.00 | $469,600.00 | $467,009.00 | $433,655.68 | |
| 63 |
16
|
$470,921.22 | $491,564.00 | $472,626.20 | $523,777.00 | $485,600.00 | $483,484.00 | $446,176.58 |
| 64 |
17
|
$485,228.87 | $506,485.00 | $483,226.75 | $543,333.00 | $502,657.00 | $502,385.00 | $459,624.54 |
| 65 |
18
|
$500,397.25 | $522,194.00 | $494,957.61 | $564,152.00 | $520,814.00 | $523,836.00 | $473,977.42 |
| 66 |
19
|
$516,452.24 | $538,702.00 | $507,873.69 | $586,149.00 | $540,087.00 | $547,959.00 | $489,239.86 |
| 67 | $533,396.53 | $556,020.00 | $522,030.76 | $609,398.00 | $560,524.00 | $574,875.00 | $505,301.46 | |
| 68 |
21
|
$551,040.82 | $573,849.00 | $537,468.96 | $633,808.00 | $581,396.00 | $601,704.00 | $521,980.19 |
| 69 |
22
|
$569,164.62 | $592,232.00 | $554,234.68 | $659,212.00 | $602,990.00 | $628,444.00 | $539,108.82 |
| 70 |
23
|
$587,800.00 | $611,211.00 | $571,454.15 | $685,452.00 | $625,345.00 | $655,089.00 | $556,626.68 |
| 71 |
24
|
$606,975.53 | $630,833.00 | $589,152.63 | $712,339.00 | $648,500.00 | $681,637.00 | $574,553.92 |
| 72 | $626,731.19 | $651,151.00 | $607,359.66 | $739,815.00 | $672,519.00 | $708,082.00 | $592,906.95 | |
| 73 |
26
|
$647,097.40 | $672,224.00 | $626,104.12 | $767,833.00 | $697,424.00 | $734,423.00 | $611,721.80 |
| 74 |
27
|
$668,118.45 | $694,104.00 | $645,419.90 | $796,400.00 | $723,226.00 | $760,655.00 | $631,011.34 |
| 75 |
28
|
$689,843.20 | $716,858.00 | $665,333.43 | $825,514.00 | $749,985.00 | $786,773.00 | $650,808.21 |
| 76 |
29
|
$712,323.84 | $740,550.00 | $685,883.74 | $855,154.00 | $777,779.00 | $812,774.00 | $671,143.08 |
| 77 | $735,608.26 | $765,244.00 | $707,096.85 | $885,407.00 | $806,694.00 | $838,656.00 | $692,040.85 | |
| 78 |
31
|
$759,754.30 | $791,008.00 | $729,002.79 | $916,163.00 | $836,806.00 | $864,413.00 | $713,524.15 |
| 79 |
32
|
$784,819.14 | $817,916.00 | $751,638.38 | $947,439.00 | $868,180.00 | $890,043.00 | $735,617.88 |
| 80 |
33
|
$810,865.38 | $846,036.00 | $775,037.54 | $979,230.00 | $900,876.00 | $915,543.00 | $758,325.34 |
| 81 |
34
|
$837,960.17 | $875,442.00 | $799,227.09 | $1,011,461.00 | $934,964.00 | $940,908.00 | $781,652.23 |
| 82 | $866,177.01 | $906,207.00 | $824,236.55 | $1,044,176.00 | $970,476.00 | $966,137.00 | $805,610.95 | |
| 83 |
36
|
$895,584.41 | $938,405.00 | $850,096.86 | $1,077,468.00 | $1,007,516.00 | $991,226.00 | $830,189.27 |
| 84 |
37
|
$926,151.62 | $971,967.00 | $876,836.59 | $1,111,332.00 | $1,046,111.00 | $1,016,171.00 | $855,369.84 |
| 85 |
38
|
$957,803.44 | $1,006,802.00 | $904,486.43 | $1,146,474.00 | $1,086,180.00 | $1,040,970.00 | $881,144.44 |
| 86 |
39
|
$990,532.65 | $1,042,912.00 | $933,067.61 | $1,182,634.00 | $1,127,581.00 | $1,065,619.00 | $907,474.25 |
| 87 | $1,024,319.41 | $1,080,290.00 | $962,602.02 | $1,219,964.00 | $1,170,272.00 | $1,090,115.00 | $934,340.58 | |
| 88 |
41
|
$1,059,134.56 | $1,118,930.00 | $993,118.99 | $1,258,581.00 | $1,214,364.00 | $1,114,453.00 | $961,728.18 |
| 89 |
42
|
$1,094,923.95 | $1,158,802.00 | $1,024,637.38 | $1,298,504.00 | $1,259,822.00 | $1,138,630.00 | $989,611.11 |
| 90 |
43
|
$1,131,613.00 | $1,199,864.00 | $1,057,171.03 | $1,339,937.00 | $1,306,566.00 | $1,162,640.00 | $1,017,959.50 |
| 91 |
44
|
$1,169,112.29 | $1,242,053.00 | $1,090,736.70 | $1,383,051.00 | $1,354,551.00 | $1,186,478.00 | $1,046,756.95 |
| 92 | $1,207,335.22 | $1,285,315.00 | $1,125,338.91 | $1,428,062.00 | $1,403,539.00 | $1,210,137.00 | $1,075,981.64 | |
| 93 |
46
|
$1,246,185.19 | $1,329,581.00 | $1,160,980.44 | $1,475,001.00 | $1,453,388.00 | $1,233,610.00 | $1,105,610.27 |
| 94 |
47
|
$1,285,823.96 | $1,374,480.00 | $1,197,660.80 | $1,523,228.00 | $1,504,194.00 | $1,256,887.00 | $1,135,609.96 |
| 95 |
48
|
$1,326,400.35 | $1,419,383.00 | $1,235,347.04 | $1,572,709.00 | $1,556,089.00 | $1,279,959.00 | $1,165,954.65 |
| 96 |
49
|
$1,367,844.52 | $1,463,904.00 | $1,274,001.99 | $1,623,738.00 | $1,608,890.00 | $1,302,817.00 | $1,196,609.26 |
| 97 | $1,410,058.86 | $1,507,616.00 | $1,313,547.76 | $1,676,396.00 | $1,662,539.00 | $1,325,449.00 | $1,227,489.13 | |
| 98 |
51
|
$1,452,935.46 | $1,550,069.00 | $1,353,846.28 | $1,731,038.00 | $1,717,276.00 | $1,347,851.00 | $1,258,508.21 |
| 99 |
52
|
$1,496,207.34 | $1,590,748.00 | $1,394,657.97 | $1,788,030.00 | $1,773,272.00 | $1,370,025.00 | $1,289,437.61 |
Internal Rate of Return of Cash Value
Internal Rate of Return of Insurance Benefit
Alternative Investment Analysis RBC- Croissance- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,300.01 | $259.88 | $356,803.05 | |
| 49 |
2
|
$24,907.52 | $862.05 | $358,591.31 |
| 50 |
3
|
$37,830.22 | $1,800.97 | $361,246.93 |
| 51 |
4
|
$51,075.98 | $3,099.06 | $364,747.18 |
| 52 | $64,652.89 | $7,125.98 | $369,081.31 | |
| 53 |
6
|
$78,569.23 | $12,002.01 | $374,249.61 |
| 54 |
7
|
$92,833.47 | $18,145.82 | $380,226.60 |
| 55 |
8
|
$107,454.32 | $25,620.51 | $387,016.14 |
| 56 |
9
|
$122,440.68 | $34,487.32 | $394,614.61 |
| 57 | $137,801.71 | $44,806.18 | $403,019.88 | |
| 58 |
11
|
$153,546.76 | $60,385.67 | $412,241.32 |
| 59 |
12
|
$169,685.44 | $78,322.70 | $422,289.01 |
| 60 |
13
|
$186,227.59 | $98,706.26 | $433,174.53 |
| 61 |
14
|
$203,183.29 | $121,622.12 | $444,891.02 |
| 62 | $220,562.88 | $147,164.70 | $457,469.83 | |
| 63 |
16
|
$238,376.96 | $175,426.34 | $470,921.22 |
| 64 |
17
|
$256,636.40 | $206,512.95 | $485,228.87 |
| 65 |
18
|
$275,352.32 | $240,530.85 | $500,397.25 |
| 66 |
19
|
$294,536.14 | $277,600.60 | $516,452.24 |
| 67 | $314,199.55 | $306,529.12 | $533,396.53 | |
| 68 |
21
|
$322,054.54 | $324,542.65 | $551,040.82 |
| 69 |
22
|
$330,105.90 | $343,382.42 | $569,164.62 |
| 70 |
23
|
$338,358.55 | $363,072.93 | $587,800.00 |
| 71 |
24
|
$346,817.51 | $383,638.66 | $606,975.53 |
| 72 | $355,487.95 | $405,106.85 | $626,731.19 | |
| 73 |
26
|
$364,375.15 | $427,501.88 | $647,097.40 |
| 74 |
27
|
$373,484.53 | $450,854.89 | $668,118.45 |
| 75 |
28
|
$382,821.64 | $475,197.30 | $689,843.20 |
| 76 |
29
|
$392,392.18 | $500,570.30 | $712,323.84 |
| 77 | $402,201.99 | $526,914.66 | $735,608.26 | |
| 78 |
31
|
$412,257.04 | $553,343.54 | $759,754.30 |
| 79 |
32
|
$422,563.46 | $580,966.89 | $784,819.14 |
| 80 |
33
|
$433,127.55 | $609,843.45 | $810,865.38 |
| 81 |
34
|
$443,955.74 | $640,033.76 | $837,960.17 |
| 82 | $455,054.63 | $671,618.61 | $866,177.01 | |
| 83 |
36
|
$466,431.00 | $704,675.10 | $895,584.41 |
| 84 |
37
|
$478,091.77 | $739,092.70 | $926,151.62 |
| 85 |
38
|
$490,044.07 | $774,723.88 | $957,803.44 |
| 86 |
39
|
$502,295.17 | $811,542.42 | $990,532.65 |
| 87 | $514,852.55 | $849,510.40 | $1,024,319.41 | |
| 88 |
41
|
$527,723.86 | $888,594.53 | $1,059,134.56 |
| 89 |
42
|
$540,916.96 | $928,724.35 | $1,094,923.95 |
| 90 |
43
|
$554,439.88 | $969,816.46 | $1,131,613.00 |
| 91 |
44
|
$568,300.88 | $1,011,773.64 | $1,169,112.29 |
| 92 | $582,508.40 | $1,054,525.01 | $1,207,335.22 | |
| 93 |
46
|
$597,071.11 | $1,097,997.97 | $1,246,185.19 |
| 94 |
47
|
$611,997.89 | $1,142,509.56 | $1,285,823.96 |
| 95 |
48
|
$627,297.84 | $1,188,438.29 | $1,326,400.35 |
| 96 |
49
|
$642,980.28 | $1,235,985.39 | $1,367,844.52 |
| 97 | $659,054.79 | $1,285,508.17 | $1,410,058.86 | |
| 98 |
51
|
$675,531.16 | $1,337,728.59 | $1,452,935.46 |
| 99 |
52
|
$692,419.44 | $1,393,829.09 | $1,496,207.34 |
| 100 |
53
|
$709,729.93 | $1,455,317.18 | $1,538,735.84 |
| 101 |
54
|
$727,473.17 | $1,526,269.48 | $1,579,816.35 |
| 102 |
55
|
$745,660.00 | $1,618,101.11 | $1,618,101.11 |
Alternative Investment Analysis iA- Patrimoine- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,300.02 | $538.00 | $366,501.00 | |
| 49 |
2
|
$24,907.54 | $1,423.00 | $369,068.00 |
| 50 |
3
|
$37,830.25 | $2,671.00 | $372,511.00 |
| 51 |
4
|
$51,076.03 | $4,304.00 | $376,803.00 |
| 52 | $64,652.95 | $8,811.00 | $381,916.00 | |
| 53 |
6
|
$78,569.29 | $14,734.00 | $387,826.00 |
| 54 |
7
|
$92,833.55 | $25,554.00 | $394,526.00 |
| 55 |
8
|
$107,454.40 | $38,836.00 | $401,997.00 |
| 56 |
9
|
$122,440.79 | $55,037.00 | $410,287.00 |
| 57 | $137,801.83 | $74,116.00 | $419,399.00 | |
| 58 |
11
|
$153,546.89 | $96,177.00 | $429,337.00 |
| 59 |
12
|
$169,685.58 | $121,336.00 | $440,104.00 |
| 60 |
13
|
$186,227.74 | $149,703.00 | $451,701.00 |
| 61 |
14
|
$203,183.46 | $181,397.00 | $464,137.00 |
| 62 | $220,563.07 | $216,531.00 | $477,422.00 | |
| 63 |
16
|
$238,377.16 | $237,954.00 | $491,564.00 |
| 64 |
17
|
$256,636.61 | $260,522.00 | $506,485.00 |
| 65 |
18
|
$275,352.55 | $284,282.00 | $522,194.00 |
| 66 |
19
|
$294,536.38 | $303,686.00 | $538,702.00 |
| 67 | $314,199.81 | $321,503.00 | $556,020.00 | |
| 68 |
21
|
$322,054.81 | $340,180.00 | $573,849.00 |
| 69 |
22
|
$330,106.18 | $359,748.00 | $592,232.00 |
| 70 |
23
|
$338,358.83 | $380,244.00 | $611,211.00 |
| 71 |
24
|
$346,817.80 | $401,706.00 | $630,833.00 |
| 72 | $355,488.25 | $424,172.00 | $651,151.00 | |
| 73 |
26
|
$364,375.45 | $447,691.00 | $672,224.00 |
| 74 |
27
|
$373,484.84 | $472,302.00 | $694,104.00 |
| 75 |
28
|
$382,821.96 | $498,059.00 | $716,858.00 |
| 76 |
29
|
$392,392.51 | $525,016.00 | $740,550.00 |
| 77 | $402,202.32 | $553,230.00 | $765,244.00 | |
| 78 |
31
|
$412,257.38 | $582,754.00 | $791,008.00 |
| 79 |
32
|
$422,563.82 | $613,664.00 | $817,916.00 |
| 80 |
33
|
$433,127.91 | $646,022.00 | $846,036.00 |
| 81 |
34
|
$443,956.11 | $679,913.00 | $875,442.00 |
| 82 | $455,055.01 | $715,421.00 | $906,207.00 | |
| 83 |
36
|
$466,431.39 | $752,064.00 | $938,405.00 |
| 84 |
37
|
$478,092.17 | $789,226.00 | $971,967.00 |
| 85 |
38
|
$490,044.48 | $827,813.00 | $1,006,802.00 |
| 86 |
39
|
$502,295.59 | $867,837.00 | $1,042,912.00 |
| 87 | $514,852.98 | $909,289.00 | $1,080,290.00 | |
| 88 |
41
|
$527,724.30 | $952,166.00 | $1,118,930.00 |
| 89 |
42
|
$540,917.41 | $996,461.00 | $1,158,802.00 |
| 90 |
43
|
$554,440.35 | $1,042,143.00 | $1,199,864.00 |
| 91 |
44
|
$568,301.35 | $1,089,191.00 | $1,242,053.00 |
| 92 | $582,508.89 | $1,137,595.00 | $1,285,315.00 | |
| 93 |
46
|
$597,071.61 | $1,187,361.00 | $1,329,581.00 |
| 94 |
47
|
$611,998.40 | $1,238,271.00 | $1,374,480.00 |
| 95 |
48
|
$627,298.36 | $1,289,932.00 | $1,419,383.00 |
| 96 |
49
|
$642,980.82 | $1,342,280.00 | $1,463,904.00 |
| 97 | $659,055.34 | $1,395,411.00 | $1,507,616.00 | |
| 98 |
51
|
$675,531.72 | $1,449,752.00 | $1,550,069.00 |
| 99 |
52
|
$692,420.02 | $1,506,311.00 | $1,590,748.00 |
| 100 |
53
|
$709,730.52 | $1,567,230.00 | $1,629,053.00 |
| 101 |
54
|
$727,473.78 | $1,636,946.00 | $1,664,373.00 |
| 102 |
55
|
$745,660.62 | $1,698,126.00 | $1,698,126.00 |
Alternative Investment Analysis Empire- AssurMax- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,300.01 | $521.34 | $407,294.00 | |
| 49 |
2
|
$24,907.52 | $1,115.14 | $409,139.26 |
| 50 |
3
|
$37,830.22 | $1,776.88 | $411,096.94 |
| 51 |
4
|
$51,075.98 | $2,517.99 | $413,134.58 |
| 52 | $64,652.89 | $6,022.37 | $415,274.19 | |
| 53 |
6
|
$78,569.23 | $10,872.62 | $417,511.28 |
| 54 |
7
|
$92,833.47 | $17,162.55 | $420,081.71 |
| 55 |
8
|
$107,454.32 | $25,000.65 | $423,073.65 |
| 56 |
9
|
$122,440.68 | $34,505.59 | $426,577.98 |
| 57 | $137,801.71 | $45,782.76 | $430,689.68 | |
| 58 |
11
|
$153,546.76 | $58,964.39 | $435,485.17 |
| 59 |
12
|
$169,685.44 | $74,173.51 | $441,056.00 |
| 60 |
13
|
$186,227.59 | $91,543.72 | $447,476.72 |
| 61 |
14
|
$203,183.29 | $111,207.54 | $454,827.53 |
| 62 | $220,562.88 | $133,305.01 | $463,183.22 | |
| 63 |
16
|
$238,376.96 | $157,985.87 | $472,626.20 |
| 64 |
17
|
$256,636.40 | $185,418.01 | $483,226.75 |
| 65 |
18
|
$275,352.32 | $215,766.79 | $494,957.61 |
| 66 |
19
|
$294,536.14 | $249,219.22 | $507,873.69 |
| 67 | $314,199.55 | $285,954.99 | $522,030.76 | |
| 68 |
21
|
$322,054.54 | $303,310.47 | $537,468.96 |
| 69 |
22
|
$330,105.90 | $321,482.97 | $554,234.68 |
| 70 |
23
|
$338,358.55 | $340,494.87 | $571,454.15 |
| 71 |
24
|
$346,817.51 | $360,370.78 | $589,152.63 |
| 72 | $355,487.95 | $381,122.10 | $607,359.66 | |
| 73 |
26
|
$364,375.15 | $402,774.29 | $626,104.12 |
| 74 |
27
|
$373,484.53 | $425,341.01 | $645,419.90 |
| 75 |
28
|
$382,821.64 | $448,842.31 | $665,333.43 |
| 76 |
29
|
$392,392.18 | $473,281.13 | $685,883.74 |
| 77 | $402,201.99 | $498,681.65 | $707,096.85 | |
| 78 |
31
|
$412,257.04 | $525,056.99 | $729,002.79 |
| 79 |
32
|
$422,563.46 | $552,423.50 | $751,638.38 |
| 80 |
33
|
$433,127.55 | $580,782.34 | $775,037.54 |
| 81 |
34
|
$443,955.74 | $610,149.35 | $799,227.09 |
| 82 | $455,054.63 | $640,547.98 | $824,236.55 | |
| 83 |
36
|
$466,431.00 | $671,972.49 | $850,096.86 |
| 84 |
37
|
$478,091.77 | $704,450.21 | $876,836.59 |
| 85 |
38
|
$490,044.07 | $737,981.84 | $904,486.43 |
| 86 |
39
|
$502,295.17 | $772,584.38 | $933,067.61 |
| 87 | $514,852.55 | $808,279.68 | $962,602.02 | |
| 88 |
41
|
$527,723.86 | $845,079.93 | $993,118.99 |
| 89 |
42
|
$540,916.96 | $883,012.68 | $1,024,637.38 |
| 90 |
43
|
$554,439.88 | $922,076.08 | $1,057,171.03 |
| 91 |
44
|
$568,300.88 | $962,322.31 | $1,090,736.70 |
| 92 | $582,508.40 | $1,003,772.08 | $1,125,338.91 | |
| 93 |
46
|
$597,071.11 | $1,046,480.08 | $1,160,980.44 |
| 94 |
47
|
$611,997.89 | $1,090,527.30 | $1,197,660.80 |
| 95 |
48
|
$627,297.84 | $1,136,014.84 | $1,235,347.04 |
| 96 |
49
|
$642,980.28 | $1,183,125.60 | $1,274,001.99 |
| 97 | $659,054.79 | $1,232,176.11 | $1,313,547.76 | |
| 98 |
51
|
$675,531.16 | $1,283,671.09 | $1,353,846.28 |
| 99 |
52
|
$692,419.44 | $1,338,525.27 | $1,394,657.97 |
| 100 |
53
|
$709,729.93 | $1,398,424.06 | $1,435,585.19 |
| 101 |
54
|
$727,473.17 | $1,466,552.09 | $1,475,940.45 |
| 102 |
55
|
$745,660.00 | $1,549,189.67 | $1,514,516.83 |
Alternative Investment Analysis Equitable- Batisseur de patrimoine- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,300.00 | $514.00 | $379,123.00 | |
| 49 |
2
|
$24,907.50 | $1,210.00 | $381,265.00 |
| 50 |
3
|
$37,830.19 | $2,206.00 | $384,195.00 |
| 51 |
4
|
$51,075.94 | $3,594.00 | $388,114.00 |
| 52 | $64,652.84 | $5,454.00 | $393,119.00 | |
| 53 |
6
|
$78,569.16 | $10,095.00 | $399,260.00 |
| 54 |
7
|
$92,833.39 | $16,813.00 | $406,566.00 |
| 55 |
8
|
$107,454.23 | $24,544.00 | $415,021.00 |
| 56 |
9
|
$122,440.58 | $34,440.00 | $424,624.00 |
| 57 | $137,801.60 | $45,779.00 | $435,354.00 | |
| 58 |
11
|
$153,546.64 | $59,008.00 | $447,112.00 |
| 59 |
12
|
$169,685.30 | $74,485.00 | $459,873.00 |
| 60 |
13
|
$186,227.43 | $91,460.00 | $473,559.00 |
| 61 |
14
|
$203,183.12 | $110,575.00 | $488,667.00 |
| 62 | $220,562.70 | $132,543.00 | $505,522.00 | |
| 63 |
16
|
$238,376.77 | $164,723.00 | $523,777.00 |
| 64 |
17
|
$256,636.18 | $200,329.00 | $543,333.00 |
| 65 |
18
|
$275,352.09 | $240,151.00 | $564,152.00 |
| 66 |
19
|
$294,535.89 | $284,029.00 | $586,149.00 |
| 67 | $314,199.29 | $332,035.00 | $609,398.00 | |
| 68 |
21
|
$322,054.27 | $363,101.00 | $633,808.00 |
| 69 |
22
|
$330,105.63 | $386,787.00 | $659,212.00 |
| 70 |
23
|
$338,358.27 | $411,419.00 | $685,452.00 |
| 71 |
24
|
$346,817.23 | $437,887.00 | $712,339.00 |
| 72 | $355,487.66 | $465,147.00 | $739,815.00 | |
| 73 |
26
|
$364,374.85 | $493,574.00 | $767,833.00 |
| 74 |
27
|
$373,484.22 | $523,197.00 | $796,400.00 |
| 75 |
28
|
$382,821.32 | $554,039.00 | $825,514.00 |
| 76 |
29
|
$392,391.86 | $586,588.00 | $855,154.00 |
| 77 | $402,201.65 | $619,626.00 | $885,407.00 | |
| 78 |
31
|
$412,256.69 | $654,466.00 | $916,163.00 |
| 79 |
32
|
$422,563.11 | $690,668.00 | $947,439.00 |
| 80 |
33
|
$433,127.19 | $727,874.00 | $979,230.00 |
| 81 |
34
|
$443,955.37 | $767,442.00 | $1,011,461.00 |
| 82 | $455,054.25 | $807,727.00 | $1,044,176.00 | |
| 83 |
36
|
$466,430.61 | $849,958.00 | $1,077,468.00 |
| 84 |
37
|
$478,091.38 | $894,874.00 | $1,111,332.00 |
| 85 |
38
|
$490,043.66 | $936,754.00 | $1,146,474.00 |
| 86 |
39
|
$502,294.75 | $980,756.00 | $1,182,634.00 |
| 87 | $514,852.12 | $1,025,848.00 | $1,219,964.00 | |
| 88 |
41
|
$527,723.42 | $1,071,685.00 | $1,258,581.00 |
| 89 |
42
|
$540,916.51 | $1,119,885.00 | $1,298,504.00 |
| 90 |
43
|
$554,439.42 | $1,168,576.00 | $1,339,937.00 |
| 91 |
44
|
$568,300.41 | $1,218,964.00 | $1,383,051.00 |
| 92 | $582,507.92 | $1,270,403.00 | $1,428,062.00 | |
| 93 |
46
|
$597,070.61 | $1,324,307.00 | $1,475,001.00 |
| 94 |
47
|
$611,997.38 | $1,377,847.00 | $1,523,228.00 |
| 95 |
48
|
$627,297.31 | $1,433,115.00 | $1,572,709.00 |
| 96 |
49
|
$642,979.75 | $1,489,160.00 | $1,623,738.00 |
| 97 | $659,054.24 | $1,547,225.00 | $1,676,396.00 | |
| 98 |
51
|
$675,530.60 | $1,607,067.00 | $1,731,038.00 |
| 99 |
52
|
$692,418.86 | $1,668,510.00 | $1,788,030.00 |
| 100 |
53
|
$709,729.33 | $1,746,811.00 | $1,845,371.00 |
| 101 |
54
|
$727,472.57 | $1,838,042.00 | $1,902,735.00 |
| 102 |
55
|
$745,659.38 | $1,957,626.00 | $1,957,626.00 |
Alternative Investment Analysis Sun Life- Protection- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,299.98 | $512.00 | $347,291.00 | |
| 49 |
2
|
$24,907.46 | $1,399.00 | $349,913.00 |
| 50 |
3
|
$37,830.12 | $2,677.00 | $353,505.00 |
| 51 |
4
|
$51,075.86 | $4,377.00 | $358,062.00 |
| 52 | $64,652.73 | $8,798.00 | $363,543.00 | |
| 53 |
6
|
$78,569.03 | $14,672.00 | $369,956.00 |
| 54 |
7
|
$92,833.24 | $25,312.00 | $377,285.00 |
| 55 |
8
|
$107,454.05 | $38,557.00 | $385,533.00 |
| 56 |
9
|
$122,440.38 | $54,505.00 | $394,695.00 |
| 57 | $137,801.37 | $73,265.00 | $404,787.00 | |
| 58 |
11
|
$153,546.38 | $94,952.00 | $415,811.00 |
| 59 |
12
|
$169,685.02 | $119,674.00 | $427,779.00 |
| 60 |
13
|
$186,227.12 | $147,551.00 | $440,712.00 |
| 61 |
14
|
$203,182.78 | $178,699.00 | $454,645.00 |
| 62 | $220,562.33 | $213,241.00 | $469,600.00 | |
| 63 |
16
|
$238,376.37 | $234,879.00 | $485,600.00 |
| 64 |
17
|
$256,635.76 | $257,768.00 | $502,657.00 |
| 65 |
18
|
$275,351.63 | $281,983.00 | $520,814.00 |
| 66 |
19
|
$294,535.40 | $302,440.00 | $540,087.00 |
| 67 | $314,198.76 | $321,807.00 | $560,524.00 | |
| 68 |
21
|
$322,053.73 | $342,063.00 | $581,396.00 |
| 69 |
22
|
$330,105.08 | $363,382.00 | $602,990.00 |
| 70 |
23
|
$338,357.70 | $385,801.00 | $625,345.00 |
| 71 |
24
|
$346,816.65 | $409,365.00 | $648,500.00 |
| 72 | $355,487.06 | $434,118.00 | $672,519.00 | |
| 73 |
26
|
$364,374.24 | $460,093.00 | $697,424.00 |
| 74 |
27
|
$373,483.60 | $487,311.00 | $723,226.00 |
| 75 |
28
|
$382,820.69 | $515,804.00 | $749,985.00 |
| 76 |
29
|
$392,391.20 | $545,651.00 | $777,779.00 |
| 77 | $402,200.98 | $576,913.00 | $806,694.00 | |
| 78 |
31
|
$412,256.01 | $609,655.00 | $836,806.00 |
| 79 |
32
|
$422,562.41 | $643,942.00 | $868,180.00 |
| 80 |
33
|
$433,126.47 | $678,982.00 | $900,876.00 |
| 81 |
34
|
$443,954.63 | $715,596.00 | $934,964.00 |
| 82 | $455,053.50 | $753,966.00 | $970,476.00 | |
| 83 |
36
|
$466,429.83 | $794,200.00 | $1,007,516.00 |
| 84 |
37
|
$478,090.58 | $836,241.00 | $1,046,111.00 |
| 85 |
38
|
$490,042.84 | $879,935.00 | $1,086,180.00 |
| 86 |
39
|
$502,293.91 | $925,150.00 | $1,127,581.00 |
| 87 | $514,851.26 | $971,834.00 | $1,170,272.00 | |
| 88 |
41
|
$527,722.54 | $1,020,065.00 | $1,214,364.00 |
| 89 |
42
|
$540,915.61 | $1,069,798.00 | $1,259,822.00 |
| 90 |
43
|
$554,438.50 | $1,120,940.00 | $1,306,566.00 |
| 91 |
44
|
$568,299.46 | $1,173,442.00 | $1,354,551.00 |
| 92 | $582,506.95 | $1,227,116.00 | $1,403,539.00 | |
| 93 |
46
|
$597,069.62 | $1,281,858.00 | $1,453,388.00 |
| 94 |
47
|
$611,996.36 | $1,337,949.00 | $1,504,194.00 |
| 95 |
48
|
$627,296.27 | $1,395,770.00 | $1,556,089.00 |
| 96 |
49
|
$642,978.68 | $1,455,484.00 | $1,608,890.00 |
| 97 | $659,053.14 | $1,517,573.00 | $1,662,539.00 | |
| 98 |
51
|
$675,529.47 | $1,583,232.00 | $1,717,276.00 |
| 99 |
52
|
$692,417.71 | $1,654,366.00 | $1,773,272.00 |
| 100 |
53
|
$709,728.15 | $1,733,331.00 | $1,829,693.00 |
| 101 |
54
|
$727,471.35 | $1,823,849.00 | $1,884,317.00 |
| 102 |
55
|
$745,658.14 | $1,932,860.00 | $1,932,860.00 |
Alternative Investment Analysis BMO- Patrimoine- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,299.99 | $460.42 | $396,840.00 | |
| 49 |
2
|
$24,907.48 | $1,523.29 | $397,135.00 |
| 50 |
3
|
$37,830.16 | $3,237.29 | $397,732.00 |
| 51 |
4
|
$51,075.90 | $5,280.55 | $398,654.00 |
| 52 | $64,652.79 | $8,359.56 | $400,046.00 | |
| 53 |
6
|
$78,569.10 | $12,268.23 | $401,992.00 |
| 54 |
7
|
$92,833.31 | $17,077.06 | $404,574.00 |
| 55 |
8
|
$107,454.14 | $22,038.80 | $407,733.00 |
| 56 |
9
|
$122,440.48 | $28,696.53 | $411,659.00 |
| 57 | $137,801.48 | $36,461.54 | $416,419.00 | |
| 58 |
11
|
$153,546.51 | $50,073.44 | $422,762.00 |
| 59 |
12
|
$169,685.16 | $66,186.87 | $430,847.00 |
| 60 |
13
|
$186,227.28 | $84,986.29 | $440,822.00 |
| 61 |
14
|
$203,182.95 | $106,662.67 | $452,831.00 |
| 62 | $220,562.51 | $131,407.68 | $467,009.00 | |
| 63 |
16
|
$238,376.57 | $159,422.96 | $483,484.00 |
| 64 |
17
|
$256,635.97 | $190,982.07 | $502,385.00 |
| 65 |
18
|
$275,351.86 | $226,329.98 | $523,836.00 |
| 66 |
19
|
$294,535.65 | $265,730.64 | $547,959.00 |
| 67 | $314,199.03 | $309,465.42 | $574,875.00 | |
| 68 |
21
|
$322,054.00 | $330,368.61 | $601,704.00 |
| 69 |
22
|
$330,105.35 | $352,005.72 | $628,444.00 |
| 70 |
23
|
$338,357.99 | $374,367.83 | $655,089.00 |
| 71 |
24
|
$346,816.94 | $397,439.66 | $681,637.00 |
| 72 | $355,487.36 | $421,210.79 | $708,082.00 | |
| 73 |
26
|
$364,374.54 | $445,666.81 | $734,423.00 |
| 74 |
27
|
$373,483.91 | $470,782.65 | $760,655.00 |
| 75 |
28
|
$382,821.00 | $496,538.26 | $786,773.00 |
| 76 |
29
|
$392,391.53 | $522,908.82 | $812,774.00 |
| 77 | $402,201.32 | $549,869.40 | $838,656.00 | |
| 78 |
31
|
$412,256.35 | $577,393.16 | $864,413.00 |
| 79 |
32
|
$422,562.76 | $605,451.49 | $890,043.00 |
| 80 |
33
|
$433,126.83 | $634,007.61 | $915,543.00 |
| 81 |
34
|
$443,955.00 | $663,051.34 | $940,908.00 |
| 82 | $455,053.87 | $692,537.46 | $966,137.00 | |
| 83 |
36
|
$466,430.22 | $722,459.55 | $991,226.00 |
| 84 |
37
|
$478,090.98 | $752,778.55 | $1,016,171.00 |
| 85 |
38
|
$490,043.25 | $783,496.27 | $1,040,970.00 |
| 86 |
39
|
$502,294.33 | $814,588.47 | $1,065,619.00 |
| 87 | $514,851.69 | $846,054.22 | $1,090,115.00 | |
| 88 |
41
|
$527,722.98 | $877,894.05 | $1,114,453.00 |
| 89 |
42
|
$540,916.06 | $910,136.82 | $1,138,630.00 |
| 90 |
43
|
$554,438.96 | $942,799.13 | $1,162,640.00 |
| 91 |
44
|
$568,299.93 | $975,938.86 | $1,186,478.00 |
| 92 | $582,507.43 | $1,009,631.62 | $1,210,137.00 | |
| 93 |
46
|
$597,070.12 | $1,043,979.79 | $1,233,610.00 |
| 94 |
47
|
$611,996.87 | $1,079,156.51 | $1,256,887.00 |
| 95 |
48
|
$627,296.79 | $1,115,394.23 | $1,279,959.00 |
| 96 |
49
|
$642,979.21 | $1,153,001.42 | $1,302,817.00 |
| 97 | $659,053.69 | $1,192,477.45 | $1,325,449.00 | |
| 98 |
51
|
$675,530.03 | $1,234,511.07 | $1,347,851.00 |
| 99 |
52
|
$692,418.29 | $1,280,150.63 | $1,370,025.00 |
| 100 |
53
|
$709,728.74 | $1,331,020.22 | $1,391,992.00 |
| 101 |
54
|
$727,471.96 | $1,389,728.09 | $1,413,814.00 |
| 102 |
55
|
$745,658.76 | $1,435,634.80 | $1,435,635.00 |
Alternative Investment Analysis Canada Vie- Réalisateur succession- 20 paiements
| Age | Years | Net Accumulation at 2.50% | Total Cash Value | Total Insurance Benefit |
|---|---|---|---|---|
| 48 | $12,299.99 | $572.11 | $357,060.17 | |
| 49 |
2
|
$24,907.48 | $867.58 | $357,914.60 |
| 50 |
3
|
$37,830.16 | $1,285.20 | $359,063.23 |
| 51 |
4
|
$51,075.90 | $2,255.85 | $360,686.25 |
| 52 | $64,652.79 | $4,219.55 | $362,956.97 | |
| 53 |
6
|
$78,569.10 | $6,905.29 | $366,035.68 |
| 54 |
7
|
$92,833.31 | $10,348.35 | $369,940.75 |
| 55 |
8
|
$107,454.14 | $14,945.82 | $374,676.59 |
| 56 |
9
|
$122,440.48 | $20,736.05 | $380,257.59 |
| 57 | $137,801.48 | $27,758.76 | $386,708.62 | |
| 58 |
11
|
$153,546.51 | $36,437.61 | $394,063.57 |
| 59 |
12
|
$169,685.16 | $46,814.82 | $402,362.03 |
| 60 |
13
|
$186,227.28 | $58,986.39 | $411,698.34 |
| 61 |
14
|
$203,182.95 | $73,013.94 | $422,132.04 |
| 62 | $220,562.51 | $88,957.49 | $433,655.68 | |
| 63 |
16
|
$238,376.57 | $107,156.90 | $446,176.58 |
| 64 |
17
|
$256,635.97 | $127,998.38 | $459,624.54 |
| 65 |
18
|
$275,351.86 | $150,806.14 | $473,977.42 |
| 66 |
19
|
$294,535.65 | $176,311.81 | $489,239.86 |
| 67 | $314,199.03 | $204,528.41 | $505,301.46 | |
| 68 |
21
|
$322,054.00 | $235,354.59 | $521,980.19 |
| 69 |
22
|
$330,105.35 | $269,073.12 | $539,108.82 |
| 70 |
23
|
$338,357.99 | $304,953.47 | $556,626.68 |
| 71 |
24
|
$346,816.94 | $344,094.43 | $574,553.92 |
| 72 | $355,487.36 | $386,168.00 | $592,906.95 | |
| 73 |
26
|
$364,374.54 | $407,630.21 | $611,721.80 |
| 74 |
27
|
$373,483.91 | $429,591.58 | $631,011.34 |
| 75 |
28
|
$382,821.00 | $452,451.24 | $650,808.21 |
| 76 |
29
|
$392,391.53 | $476,095.01 | $671,143.08 |
| 77 | $402,201.32 | $500,700.19 | $692,040.85 | |
| 78 |
31
|
$412,256.35 | $525,860.78 | $713,524.15 |
| 79 |
32
|
$422,562.76 | $552,220.85 | $735,617.88 |
| 80 |
33
|
$433,126.83 | $579,618.11 | $758,325.34 |
| 81 |
34
|
$443,955.00 | $607,511.83 | $781,652.23 |
| 82 | $455,053.87 | $636,612.73 | $805,610.95 | |
| 83 |
36
|
$466,430.22 | $666,659.97 | $830,189.27 |
| 84 |
37
|
$478,090.98 | $697,643.07 | $855,369.84 |
| 85 |
38
|
$490,043.25 | $729,426.05 | $881,144.44 |
| 86 |
39
|
$502,294.33 | $762,452.05 | $907,474.25 |
| 87 | $514,851.69 | $796,202.76 | $934,340.58 | |
| 88 |
41
|
$527,722.98 | $827,790.32 | $961,728.18 |
| 89 |
42
|
$540,916.06 | $860,176.28 | $989,611.11 |
| 90 |
43
|
$554,438.96 | $893,328.08 | $1,017,959.50 |
| 91 |
44
|
$568,299.93 | $927,050.50 | $1,046,756.95 |
| 92 | $582,507.43 | $961,116.46 | $1,075,981.64 | |
| 93 |
46
|
$597,070.12 | $996,207.01 | $1,105,610.27 |
| 94 |
47
|
$611,996.87 | $1,032,118.92 | $1,135,609.96 |
| 95 |
48
|
$627,296.79 | $1,068,635.41 | $1,165,954.65 |
| 96 |
49
|
$642,979.21 | $1,105,920.05 | $1,196,609.26 |
| 97 | $659,053.69 | $1,143,981.54 | $1,227,489.13 | |
| 98 |
51
|
$675,530.03 | $1,183,504.78 | $1,258,508.21 |
| 99 |
52
|
$692,418.29 | $1,225,135.01 | $1,289,437.61 |
| 100 |
53
|
$709,728.74 | $1,269,600.23 | $1,319,862.78 |
| 101 |
54
|
$727,471.96 | $1,318,361.79 | $1,349,005.95 |
| 102 | $745,658.76 | $1,375,574.12 | $1,375,574.12 | |
| 103 |
56
|
$764,300.23 | $1,400,648.36 | $1,400,648.36 |
| 104 |
57
|
$783,407.73 | $1,424,875.14 | $1,424,875.14 |
| 105 |
58
|
$802,992.93 | $1,449,424.98 | $1,449,424.98 |
| 106 |
59
|
$823,067.75 | $1,474,302.19 | $1,474,302.19 |
| 107 |
60
|
$843,644.44 | $1,499,511.14 | $1,499,511.14 |
Credit to the CDA
* Please Note: This report was created by your advisor. The products and companies shown on the subsequent comparison survey are, therefore, only those that were selected by the account holder. These may or may not reflect the entire range of insurance companies and products available on this comparison system. We strive to maintain the utmost accuracy with the information gathered, however we do not and cannot guarantee the validity or accuracy of any of the information displayed. E.&O.E.
Comments