| Check Sheet - One sheet presentation Smart Medic 20100703 lhs | |||||||||
| Age | 1 | 20 | 30 | 40 | 45 | 50 | 55 | 58 | 60 |
| Monthly premium | $ 150.00 | $ 200.00 | $ 200.00 | $ 200.00 | $ 300.00 | $ 400.00 | $ 550.00 | $ 600.00 | $ 650.00 |
| Yearly premium | $ 1,800.00 | $ 2,400.00 | $ 2,400.00 | $ 2,400.00 | $ 3,600.00 | $ 4,800.00 | $ 6,600.00 | $ 7,200.00 | $ 7,800.00 |
| Cash Value after 20 years | $ 37,562.00 | $ 52,600.00 | $ 50,724.00 | $ 21,857.00 | $ 34,806.00 | $ 38,362.00 | $ 58,086.00 | $ 46,565.00 | $ 41,542.00 |
| Total Premium Paid | $ 36,000.00 | $ 48,000.00 | $ 48,000.00 | $ 48,000.00 | $ 72,000.00 | $ 96,000.00 | $ 132,000.00 | $144,000.00 | $ 156,000.00 |
| Gain/Loss in 20 years | $ 1,562.00 | $ 4,600.00 | $ 2,724.00 | $ (26,143.00) | $ (37,194.00) | $ (57,638.00) | $ (73,914.00) | $ (97,435.00) | $(114,458.00) |
| Gain/Loss per years | $ 78.10 | $ 230.00 | $ 136.20 | $ (1,307.15) | $ (1,859.70) | $ (2,881.90) | $ (3,695.70) | $ (4,871.75) | $ (5,722.90) |
| Gain/Loss per month | $ 6.51 | $ 19.17 | $ 11.35 | $ (108.93) | $ (154.98) | $ (240.16) | $ (307.98) | $ (405.98) | $ (476.91) |
| Gain/Loss per day | $ 0.22 | $ 0.64 | $ 0.38 | $ (3.63) | $ (5.17) | $ (8.01) | $ (10.27) | $ (13.53) | $ (15.90) |
| Daily savings | $ 5.00 | $ 6.67 | $ 6.67 | $ 6.67 | $ 10.00 | $ 13.33 | $ 18.33 | $ 20.00 | $ 21.67 |
| Total years saved | 75 | 55 | 45 | 35 | 30 | 25 | 20 | 17 | 15 |
| Total Amount Saved | $135,000.00 | $ 132,000.00 | $108,000.00 | $ 84,000.00 | $ 108,000.00 | $ 120,000.00 | $ 132,000.00 | $122,400.00 | $ 117,000.00 |
| $ 150.00 | $ 150.00 | $ 150.00 | $ 150.00 | $ 200.00 | $ 250.00 | $ 350.00 | $ 500.00 | $ 550.00 | $ 600.00 |
| Hospital Room and Board Per day RM200. | |||||||||
| Annual Overal Limit RM120,000.00 | |||||||||
| Life Time Overall Limit RM720,000.00 | |||||||||
| IL Smartmedic | |||||||||
| www.huatuan.com/ab8/greateasternlife/smartmedic/checksheet-onesheet-20100703.htm | |||||||||