Ham, Dr. Steven

Charges and Expenses Report

Dr. Steven Ham, Male, 69 Preferred Non-Tobacco

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 $15,654.00

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 24 92 25 93 26 94 27 95 28 96

15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654 15,654

1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174 1,174

2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818 2,818

5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280 5,280

6,186 6,916 7,793 8,837

0 0 0 0 0 0

215 368 496 628 785 966

36

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

10,043 11,399 12,869 14,483 16,266 18,270 20,568 23,236 26,283 29,770 33,812 38,508 43,949 50,218 57,362 65,271 73,774 82,676 91,704

0 1,159 0 1,354 0 1,573 0 1,852 0 2,094 0 2,373 0 2,759 0 3,129 0 3,476 0 3,763 0 4,092 0 4,545 0 4,974 0 5,364 0 5,646 0 5,905 0 6,287 0 6,648 0 6,983 0 6,323 0 6,578

Total

$156,540

Total

$313,080

5,280 100,686 5,280 109,374 5,280 117,358 5,280 125,696

0

0

0

440

11,284

0

582

END‡

END‡

Total

$422,658

THIS PRESENTATION IS NOT VALID WITHOUT A COMPLETE SET OF PAGES. THIS PRESENTATION ID IS 02282019342223 PLI Version 64.00 (MI) February 28, 2019 08:54 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.