No Lapse Premium Age 40 Analysis

TYour Policy in Actions

Valued Client, Male, 40 Preferred Non-Tobacco $700,000 Initial ## PruLife ® Founders Plus Indexed UL Type A (Fixed) Death Benefit Cash Value Accumulation Initial Annual Premium Outlay $11,000.00

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

8,010

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

11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000

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

11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000

0 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<

16,427 25,495 35,069 45,338 56,082 67,409 79,355 91,932 105,163 119,067 133,730 149,152 165,363 182,420 200,265 218,994 238,636 259,222 280,814

2,077

4,885

11,915 22,378 33,655 45,246 57,413 70,346 83,910 98,268 113,439 129,509 146,338 163,956 182,420 200,265 218,994 238,636 259,222 280,814

11,910 19,074 26,099 33,132 40,329 47,529 54,865 62,317 69,843 77,270 84,590 91,801 97,501 103,106 108,608 113,991 119,216

10

Total 11

$110,000

$110,000

12 13 14 15 16 17 18 19 20

Total

$220,000

$220,000

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 - 992258343861533 PLI Version 90.00 (MI) August 03, 2023 12:09 PM

CTP: 5796.00 FWP: 6316.40

Page 16 of 29

Made with FlippingBook flipbook maker