Ham Steven LTC 0500 090 SNS 2019 03 08
Charges and Expenses Report
Dr. Steven Ham, Male, 69 Non-Smoker
This report shows the maximum deductions made from premium payments and the Contract Fund based on the assumptions used in this presentation.
$500,000 PruLife ® Universal Protector Initial Annual Premium Outlay $18,935.00
Charges and Expenses
Guaranteed Results Based on Minimum Interest Rate of 1.00% & Maximum Charges
Deductions from Premiums
Deductions from the Contract Fund
Policy Values
Annual Premium Outlay
Premium Based Admin Charge
Admin. & Transaction Charges
Cost of Insurance
Charge for Extras
Cost of Additional Riders
Sales Charge
Contract Fund
Cash Value
Death Benefit
Year Age
1 69 2 70 3 71 4 72 5 73 6 74 7 75 8 76 9 77 10 78 11 79 12 80 13 81 14 82 15 83 16 84 17 85 18 86 19 87 20 88 21 89 22 90 23 91
18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935 18,935
1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420 1,420
3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408 3,408
5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760 5,760
6,158 6,859 7,702 8,714 9,906
0 0 0 0
300 512 687 869
1,964 3,029 3,081 1,934
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000
0 1,086 0 1,340 0 1,617 0 1,898 0 2,206 0 2,597 0 2,936 0 3,327 0 3,870 0 4,388 0 4,874 0 5,277 0 5,738 0 6,373 0 6,975 0 7,522
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
11,282 12,810 14,474 16,266 18,270 20,568 23,236 26,283 29,770 33,812 38,508 43,949 50,218 57,362 65,271
Total
$189,350
Total
$378,700
18,935 18,935
1,420 1,420
3,408 3,408
5,760 5,760
73,774 82,676
0 7,918 0 8,281
0 0
500,000 500,000
0
0
0
480
7,642
0
735
END‡
END‡
Total
$416,570
THIS PRESENTATION IS NOT VALID WITHOUT A COMPLETE SET OF PAGES. THIS PRESENTATION ID IS 03072019621897 PLI Version 64.00 (MI) March 07, 2019 09:10 PM Page 6 of 13 ‡ The policy ends and coverage ceases because the Cash Value is not greater than zero and the No-Lapse Guarantee is not in effect. You will have taxable income under the policy if the policy ends with an outstanding loan in excess of cost basis. Please refer to the Additional Information section for more information.
Made with FlippingBook - Online catalogs