No Lapse Premium Age 40 Analysis

TYour Policy in Actions

Valued Client, Male, 40 Non-Smoker $700,000 Initial ## PruLife ® Founders Plus Indexed UL Type A (Fixed) Death Benefit Cash Value Accumulation Initial Annual Premium Outlay $13,372.00

This report shows results based on your requested allocation and how the policy would perform under the indicated assumptions of interest rates and charges.

Your Policy in Action

Initial Payment Allocations @

Guaranteed Interest Rate @

Initial Non-Guaranteed Illustrated Interest Rate @

Fixed Account

0%

1.00% 0.00% 0.00%/ 0.00%

3.65% 5.10% 2.77%/ 1.20%

S&P 500 ® Indexed Account

100%

Goldman Sachs Voyager Indexed Account with

0%

Daily Interest Advantage

Initial Matured Index Segment Allocation @

Renew

Guaranteed Results Based on

Non-Guaranteed Results Based on

Initial Non-Guaranteed Illustrated Interest Rates @ and Current Charges

Guaranteed Interest Rates @ and Maximum Charges

Annual Premium Outlay

Annual = Contract Outlay

Surrender Value

Death Benefit

Surrender Value

Death Benefit

Contract Fund

Year

Age

- Distributions

9,473

1 2 3 4 5 6 7 8 9

40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59

13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372

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

13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372 13,372

0

700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000<

0

700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000< 700,000<

19,389 30,044 41,263 53,275 65,924 79,242 93,351 108,180 123,765 140,218 157,521 175,705 194,804 214,974 236,178 258,422 281,745 306,193 331,848

516

5,039

8,710

16,464 28,572 41,592 55,088 69,246 84,342 100,158 116,870 134,590 153,300 172,891 193,397 214,974 236,178 258,422 281,745 306,193 331,848

17,023 25,484 33,817 42,169 50,697 59,239 67,929 76,746 85,649 94,462 103,179 111,800 118,924 125,967 132,921 139,769 146,474

10

Total 11

$133,720

$133,720

12 13 14 15 16 17 18 19 20

Total

$267,440

$267,440

W Indicates a withdrawal. ## See the Coverage Changes section. @ Refer to About the Interest Rates section for information about the interest rates and allocations used in this illustration. < Indicates the No-Lapse Guarantee will provide a guarantee against lapse for the entire policy year. Please refer to the Additional Information section for terms and conditions. & Policy values are used to pay monthly charges, which continue to be deducted from the Contract Fund. Additional premiums may be necessary if results are less favorable than shown. £ The assumed distribution cannot be made under the illustrated interest rate and charges. Therefore, under this scenario either no distribution or only a partial distribution is available and the policy is assumed to end. 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. Results labeled as non-guaranteed are not guaranteed. They are based on assumptions that are not likely to continue unchanged in future years and are subject to change by the insurer. Actual results may be higher or lower.

THIS ILLUSTRATION IS NOT VALID WITHOUT ALL PAGES. ILLUSTRATION ID - 998758036911759 PLI Version 90.00 (MI) August 03, 2023 01:57 PM

CTP: 7098.00 FWP: 7725.40

Page 16 of 29

Made with FlippingBook. PDF to flipbook with ease