Sample Life Insurance Illustration $1,000,000 of Universal Life Insurance—Hypothetical
Female Age: 65 Preferred nonsmoker
| |
Guaranteed* |
Nonguaranteed** |
| Year |
Age |
Premium |
Accumulation value |
Surrender value |
Death benefit |
Accumulation value |
Surrender value |
Death benefit |
| 1 |
65 |
$19,110 |
|
$13,314 |
$0 |
$1,000,000 |
$13,587 |
$0 |
$1,000,000 |
| 2 |
66 |
$19,110 |
|
$27,002 |
$0 |
$1,000,000 |
$27,781 |
$0 |
$1,000,000 |
| 3 |
67 |
$19,110 |
|
$40,689 |
$689 |
$1,000,000 |
$42,248 |
$2,248 |
$1,000,000 |
| 4 |
68 |
$19,110 |
|
$54,391 |
$20,092 |
$1,000,000 |
$57,014 |
$22,715 |
$1,000,000 |
| 5 |
69 |
$19,110 |
|
$68,125 |
$39,525 |
$1,000,000 |
$72,114 |
$43,514 |
$1,000,000 |
| 6 |
70 |
$19,110 |
|
$67,386 |
$44,587 |
$1,000,000 |
$91,288 |
$68,489 |
$1,000,000 |
| 7 |
71 |
$19,110 |
|
$64,155 |
$47,055 |
$1,000,000 |
$110,595 |
$93,495 |
$1,000,000 |
| 8 |
72 |
$19,110 |
|
$58,175 |
$46,776 |
$1,000,000 |
$130,378 |
$118,979 |
$1,000,000 |
| 9 |
73 |
$19,110 |
|
$48,664 |
$42,965 |
$1,000,000 |
$150,596 |
$144,897 |
$1,000,000 |
| 10 |
74 |
$19,110 |
|
$34,752 |
$34,752 |
$1,000,000 |
$171,205 |
$171,205 |
$1,000,000 |
| 11 |
75 |
$19,110 |
|
$4,557 |
$4,557 |
$1,000,000 |
$192,400 |
$192,400 |
$1,000,000 |
| 12 |
76 |
$19,110 |
|
$0 |
$0 |
$0 |
$214,165 |
$214,165 |
$1,000,000 |
| 13 |
77 |
$19,110 |
|
$0 |
$0 |
$0 |
$236,466 |
$236,466 |
$1,000,000 |
| 14 |
78 |
$19,110 |
|
$0 |
$0 |
$0 |
$258,801 |
$258,801 |
$1,000,000 |
| 15 |
79 |
$19,110 |
|
$0 |
$0 |
$0 |
$281,524 |
$281,524 |
$1,000,000 |
| 16 |
80 |
$19,110 |
|
$0 |
$0 |
$0 |
$304,960 |
$304,960 |
$1,000,000 |
| 17 |
81 |
$19,110 |
|
$0 |
$0 |
$0 |
$329,174 |
$329,174 |
$1,000,000 |
| 18 |
82 |
$19,110 |
|
$0 |
$0 |
$0 |
$353,843 |
$353,843 |
$1,000,000 |
| 19 |
83 |
$19,110 |
|
$0 |
$0 |
$0 |
$378,996 |
$378,996 |
$1,000,000 |
| 20 |
84 |
$19,110 |
|
$0 |
$0 |
$0 |
$404,678 |
$404,678 |
$1,000,000 |
| 21 |
85 |
$19,110 |
|
$0 |
$0 |
$0 |
$430,957 |
$430,957 |
$1,000,000 |
| 22 |
86 |
$19,110 |
|
$0 |
$0 |
$0 |
$457,931 |
$457,931 |
$1,000,000 |
| 23 |
87 |
$19,110 |
|
$0 |
$0 |
$0 |
$485,727 |
$485,727 |
$1,000,000 |
| 24 |
88 |
$19,110 |
|
$0 |
$0 |
$0 |
$514,492 |
$514,492 |
$1,000,000 |
| 25 |
89 |
$19,110 |
|
$0 |
$0 |
$0 |
$544,427 |
$544,427 |
$1,000,000 |
| 26 |
90 |
$19,110 |
|
$0 |
$0 |
$0 |
$575,772 |
$575,772 |
$1,000,000 |
| 27 |
91 |
$19,110 |
|
$0 |
$0 |
$0 |
$608,828 |
$608,828 |
$1,000,000 |
| 28 |
92 |
$19,110 |
|
$0 |
$0 |
$0 |
$643,960 |
$643,960 |
$1,000,000 |
| 29 |
93 |
$19,110 |
|
$0 |
$0 |
$0 |
$681,618 |
$681,618 |
$1,000,000 |
| 30 |
94 |
$19,110 |
|
$0 |
$0 |
$0 |
$722,353 |
$722,353 |
$1,000,000 |
| 31 |
95 |
$19,110 |
|
$0 |
$0 |
$0 |
$766,844 |
$766,844 |
$1,000,000 |
| 32 |
96 |
$19,110 |
|
$0 |
$0 |
$0 |
$815,925 |
$815,925 |
$1,000,000 |
| 33 |
97 |
$19,110 |
|
$0 |
$0 |
$0 |
$870,627 |
$870,627 |
$1,000,000 |
| 34 |
98 |
$19,110 |
|
$0 |
$0 |
$0 |
$932,229 |
$932,229 |
$1,000,000 |
| 35 |
99 |
$19,110 |
|
$0 |
$0 |
$0 |
$1,001,158 |
$1,001,158 |
$1,000,000 |
*Guaranteed values are calculated using the guaranteed maximum monthly deductions and guaranteed minimum interest rate for the duration of the policy.
**Nonguaranteed values are based on the current assumptions of the insurance company, which are certain to change. |