Borzone, Harold

Charges and Expenses Report

Harold Borzone, Male, 74 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 $21,577.00

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 74 2 75 3 76 4 77 5 78 6 79 7 80 8 81 9 82 10 83 11 84 12 85 13 86 14 87 15 88 16 89 17 90 18 91 19 92 20 93 21 94 22 95 23 96

21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577 21,577

1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618 1,618

3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884 3,884

6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600 6,600

11,234 12,739 14,413 16,253 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 0

453 763

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 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 1,046 0 1,346 0 1,700 0 2,084 0 2,507 0 2,955 0 3,439 0 4,026 0 4,507 0 5,047 0 5,824 0 6,544 0 7,217 0 7,662 0 8,152 0 8,946 0 9,553 0 9,955

Total

$215,770

6,600 100,686 6,600 109,374

Total

$431,540

21,577 21,577

1,618 1,618

3,884 3,884

6,600 117,358 6,600 125,696

0 10,134 0 10,188

0 0

500,000 500,000

0

0

0

550

11,284

0

856

END‡

END‡

Total

$474,694

THIS PRESENTATION IS NOT VALID WITHOUT A COMPLETE SET OF PAGES. THIS PRESENTATION ID IS 09142019917751 PLI Version 67.00 (MI) September 14, 2019 03:00 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.