Premium Finance Worksheet Prepared for: Valued Client No Income Bank: TBD
Product: Allianz Life Pro +
LOAN PROJECTIONS Year Age
INSURANCE & COLLATERAL PROJECTIONS
Capital Borrowed
Loan Interest Rate
Interest Due
Interest Paid
Additional Out of Pocket
Interest Accrued
End of Year Loan
Premiums / Supplemental Cash Flow
Cash Surrender Value
Premium Deposit Account (EOY)
Collateral Shortfall
Death Benefit
Death Benefit After Loan
1
46
$500,000.00
3.78%
$18,900.00
-$18,900.00
$0.00
$0.00
$500,000.00
$500,000.00
$144,831.00
$0.00
-$355,169.00
$10,991,931.00
$10,491,931.00
2
47
$500,000.00
4.49%
$44,900.00
-$44,900.00
$0.00
$0.00
$1,000,000.00
$500,000.00
$629,847.00
$0.00
-$370,153.00
$11,472,626.00
$10,472,626.00
3
48
$500,000.00
4.61%
$69,150.00
-$69,150.00
$0.00
$0.00
$1,500,000.00
$500,000.00
$1,146,877.00
$0.00
-$353,123.00
$11,985,123.00
$10,485,123.00
4
49
$500,000.00
4.61%
$92,200.00
-$92,200.00
$0.00
$0.00
$2,000,000.00
$500,000.00
$1,698,353.00
$0.00
-$301,647.00
$12,531,857.00
$10,531,857.00
5
50
$500,000.00
4.61%
$115,250.00
-$115,250.00
$0.00
$0.00
$2,500,000.00
$500,000.00
$2,286,323.00
$0.00
-$213,677.00
$13,114,977.00
$10,614,977.00
6
51
$500,000.00
4.63%
$138,900.00
-$138,900.00
$0.00
$0.00
$3,000,000.00
$500,000.00
$2,913,145.00
$0.00
-$86,855.00
$13,736,845.00
$10,736,845.00
7
52
$500,000.00
4.66%
$163,100.00
-$163,100.00
$0.00
$0.00
$3,500,000.00
$500,000.00
$3,632,958.00
$0.00
$0.00
$14,400,055.00
$10,900,055.00
8
53
$0.00
4.71%
$164,850.00
-$164,850.00
$0.00
$0.00
$3,500,000.00
$0.00
$3,896,451.00
$0.00
$0.00
$14,606,944.00
$11,106,944.00
9
54
$0.00
4.75%
$166,250.00
-$166,250.00
$0.00
$0.00
$3,500,000.00
$0.00
$4,174,748.00
$0.00
$0.00
$14,828,638.00
$11,328,638.00
10
55
$0.00
4.77%
$166,950.00
-$166,950.00
$0.00
$0.00
$3,500,000.00
$0.00
$4,468,392.00
$0.00
$0.00
$15,065,679.00
$11,565,679.00
11
56
$0.00
4.86%
$170,100.00
-$170,100.00
$0.00
$0.00
$3,500,000.00
$0.00
$4,847,835.00
$0.00
$0.00
$15,388,518.00
$11,888,518.00
12
57
$0.00
4.86%
$170,100.00
-$170,100.00
$0.00
$0.00
$3,500,000.00
$0.00
$5,192,683.00
$0.00
$0.00
$15,733,366.00
$12,233,366.00
13
58
-$3,500,000.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
-$3,500,000.00
$1,864,849.00
$0.00
$0.00
$12,405,532.00
$12,405,532.00
14
59
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,050,700.00
$0.00
$0.00
$12,591,383.00
$12,591,383.00
15
60
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,251,258.00
$0.00
$0.00
$12,791,941.00
$12,791,941.00
16
61
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,483,856.00
$0.00
$0.00
$6,286,411.00
$6,286,411.00
17
62
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,737,450.00
$0.00
$0.00
$6,073,698.00
$6,073,698.00
18
63
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,013,837.00
$0.00
$0.00
$5,850,348.00
$5,850,348.00
19
64
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,315,302.00
$0.00
$0.00
$5,615,832.00
$5,615,832.00
20
65
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,644,498.00
$0.00
$0.00
$5,583,929.00
$5,583,929.00
21
66
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,004,214.00
$0.00
$0.00
$5,890,986.00
$5,890,986.00
22
67
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,394,125.00
$0.00
$0.00
$6,312,224.00
$6,312,224.00
23
68
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,816,532.00
$0.00
$0.00
$6,761,022.00
$6,761,022.00
24
69
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,273,883.00
$0.00
$0.00
$7,238,978.00
$7,238,978.00
25
70
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,768,863.00
$0.00
$0.00
$7,747,844.00
$7,747,844.00
26
71
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$6,304,320.00
$0.00
$0.00
$8,289,432.00
$8,289,432.00
27
72
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$6,885,055.00
$0.00
$0.00
$8,726,024.00
$8,726,024.00
28
73
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$7,515,300.00
$0.00
$0.00
$9,182,390.00
$9,182,390.00
29
74
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$8,199,839.00
$0.00
$0.00
$9,659,811.00
$9,659,811.00
30
75
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$8,944,121.00
$0.00
$0.00
$10,159,831.00
$10,159,831.00
31
76
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$9,754,314.00
$0.00
$0.00
$10,684,246.00
$10,684,246.00
32
77
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$10,629,799.00
$0.00
$0.00
$11,625,616.00
$11,625,616.00
33
78
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$11,575,252.00
$0.00
$0.00
$12,641,558.00
$12,641,558.00
34
79
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12,595,617.00
$0.00
$0.00
$13,737,318.00
$13,737,318.00
35
80
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$13,696,130.00
$0.00
$0.00
$14,918,453.00
$14,918,453.00
36
81
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$14,882,236.00
$0.00
$0.00
$16,190,740.00
$16,190,740.00
37
82
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$16,157,703.00
$0.00
$0.00
$17,558,200.00
$17,558,200.00
38
83
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$17,527,615.00
$0.00
$0.00
$19,026,239.00
$19,026,239.00
39
84
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$18,997,038.00
$0.00
$0.00
$20,600,244.00
$20,600,244.00
40
85
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$20,570,408.00
$0.00
$0.00
$22,284,951.00
$22,284,951.00
41
86
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$22,250,883.00
$0.00
$0.00
$24,083,751.00
$24,083,751.00
42
87
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$24,044,222.00
$0.00
$0.00
$26,002,773.00
$26,002,773.00
43
88
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$25,953,541.00
$0.00
$0.00
$28,045,374.00
$28,045,374.00
44
89
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$27,980,692.00
$0.00
$0.00
$30,213,591.00
$30,213,591.00
45
90
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$30,126,810.00
$0.00
$0.00
$32,508,709.00
$32,508,709.00
46
91
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$32,391,015.00
$0.00
$0.00
$34,929,902.00
$34,929,902.00
47
92
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$34,847,458.00
$0.00
$0.00
$37,013,598.00
$37,013,598.00
48
93
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$37,531,525.00
$0.00
$0.00
$39,265,611.00
$39,265,611.00
49
94
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$40,489,153.00
$0.00
$0.00
$41,724,635.00
$41,724,635.00
50
95
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$43,778,862.00
$0.00
$0.00
$44,440,142.00
$44,440,142.00
51
96
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$47,469,447.00
$0.00
$0.00
$47,469,447.00
$47,469,447.00
52
97
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$51,456,814.00
$0.00
$0.00
$51,456,814.00
$51,456,814.00
53
98
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$55,764,193.00
$0.00
$0.00
$55,764,193.00
$55,764,193.00
54
99
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$60,416,601.00
$0.00
$0.00
$60,416,601.00
$60,416,601.00
55
100
$0.00
0.00%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$65,440,984.00
$0.00
$0.00
$65,440,984.00
$65,440,984.00
Totals
-$1,480,650.00
* The life insurance values and projections are not guaranteed ** The financing assumptions are based on an initial loan offer and hypothetical projections; actual interest and collateral requirements Broker Signature may vary Date
Owner Signature Date