2544 lines
80 KiB
JSON
2544 lines
80 KiB
JSON
{
|
|
"_data": {
|
|
"product_name": "Genesis III Indexed Universal Life",
|
|
"product_type": "iul",
|
|
"insured": {
|
|
"name": "Client",
|
|
"age": 45,
|
|
"gender": "male",
|
|
"relation": null,
|
|
"smoker": "no"
|
|
},
|
|
"policy": {
|
|
"product_name": "Genesis III Indexed Universal Life",
|
|
"currency": "USD",
|
|
"sum_insured": 2000000,
|
|
"annual_premium": 36301.0,
|
|
"premium_payment_period": 10,
|
|
"coverage_period": "终身",
|
|
"target_premium": null,
|
|
"minimum_premium": null,
|
|
"annual_premium_source_label": "IUL利益表保费列",
|
|
"first_year_amount_due": 36301.0,
|
|
"first_year_amount_due_source_label": "IUL利益表首年保费",
|
|
"initial_premium": 36301.0,
|
|
"premium_payment_period_source_label": "IUL利益表保费列"
|
|
},
|
|
"coverage_items": null,
|
|
"index_accounts": [
|
|
{
|
|
"name": "固定戶口",
|
|
"allocation": 0,
|
|
"current_rate": 4.1,
|
|
"guaranteed_floor": null
|
|
},
|
|
{
|
|
"name": "環球指數戶口",
|
|
"allocation": 0,
|
|
"current_rate": 5.7,
|
|
"guaranteed_floor": null
|
|
},
|
|
{
|
|
"name": "標普500指數戶口",
|
|
"allocation": 100,
|
|
"current_rate": 7.25,
|
|
"guaranteed_floor": 0.0
|
|
},
|
|
{
|
|
"name": "標普500伊斯蘭教法指數戶口",
|
|
"allocation": 0,
|
|
"current_rate": 6.5,
|
|
"guaranteed_floor": null
|
|
},
|
|
{
|
|
"name": "VC無上限指數戶口",
|
|
"allocation": 0,
|
|
"current_rate": 7.5,
|
|
"guaranteed_floor": null
|
|
}
|
|
],
|
|
"benefit_illustration": [
|
|
{
|
|
"policy_year": 1,
|
|
"age": 46,
|
|
"total_premium_paid": 36301,
|
|
"guaranteed_account_value": 19212,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 21100,
|
|
"non_guaranteed_cash_value": 0,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 2,
|
|
"age": 47,
|
|
"total_premium_paid": 72602,
|
|
"guaranteed_account_value": 42077,
|
|
"guaranteed_cash_value": 3742,
|
|
"non_guaranteed_account_value": 47508,
|
|
"non_guaranteed_cash_value": 7708,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 3,
|
|
"age": 48,
|
|
"total_premium_paid": 108903,
|
|
"guaranteed_account_value": 64617,
|
|
"guaranteed_cash_value": 30750,
|
|
"non_guaranteed_account_value": 75458,
|
|
"non_guaranteed_cash_value": 38718,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 4,
|
|
"age": 49,
|
|
"total_premium_paid": 145204,
|
|
"guaranteed_account_value": 86798,
|
|
"guaranteed_cash_value": 57860,
|
|
"non_guaranteed_account_value": 105013,
|
|
"non_guaranteed_cash_value": 71333,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 5,
|
|
"age": 50,
|
|
"total_premium_paid": 181505,
|
|
"guaranteed_account_value": 109269,
|
|
"guaranteed_cash_value": 85726,
|
|
"non_guaranteed_account_value": 136943,
|
|
"non_guaranteed_cash_value": 106323,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 6,
|
|
"age": 51,
|
|
"total_premium_paid": 217806,
|
|
"guaranteed_account_value": 131187,
|
|
"guaranteed_cash_value": 113506,
|
|
"non_guaranteed_account_value": 170739,
|
|
"non_guaranteed_cash_value": 143179,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 7,
|
|
"age": 52,
|
|
"total_premium_paid": 254107,
|
|
"guaranteed_account_value": 152691,
|
|
"guaranteed_cash_value": 141337,
|
|
"non_guaranteed_account_value": 206467,
|
|
"non_guaranteed_cash_value": 181967,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 8,
|
|
"age": 53,
|
|
"total_premium_paid": 290408,
|
|
"guaranteed_account_value": 173756,
|
|
"guaranteed_cash_value": 169211,
|
|
"non_guaranteed_account_value": 244223,
|
|
"non_guaranteed_cash_value": 222803,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 9,
|
|
"age": 54,
|
|
"total_premium_paid": 326709,
|
|
"guaranteed_account_value": 194355,
|
|
"guaranteed_cash_value": 197059,
|
|
"non_guaranteed_account_value": 284125,
|
|
"non_guaranteed_cash_value": 265765,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 10,
|
|
"age": 55,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 214497,
|
|
"guaranteed_cash_value": 224908,
|
|
"non_guaranteed_account_value": 326305,
|
|
"non_guaranteed_cash_value": 311005,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 11,
|
|
"age": 56,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 200275,
|
|
"guaranteed_cash_value": 218171,
|
|
"non_guaranteed_account_value": 334562,
|
|
"non_guaranteed_cash_value": 322322,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 12,
|
|
"age": 57,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 185788,
|
|
"guaranteed_cash_value": 210942,
|
|
"non_guaranteed_account_value": 343020,
|
|
"non_guaranteed_cash_value": 333840,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 13,
|
|
"age": 58,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 170979,
|
|
"guaranteed_cash_value": 203158,
|
|
"non_guaranteed_account_value": 351640,
|
|
"non_guaranteed_cash_value": 345520,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 14,
|
|
"age": 59,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 155789,
|
|
"guaranteed_cash_value": 194752,
|
|
"non_guaranteed_account_value": 360388,
|
|
"non_guaranteed_cash_value": 357328,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 15,
|
|
"age": 60,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 140155,
|
|
"guaranteed_cash_value": 185656,
|
|
"non_guaranteed_account_value": 369241,
|
|
"non_guaranteed_cash_value": 369241,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 16,
|
|
"age": 61,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 132639,
|
|
"guaranteed_cash_value": 181453,
|
|
"non_guaranteed_account_value": 387117,
|
|
"non_guaranteed_cash_value": 387117,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 17,
|
|
"age": 62,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 124502,
|
|
"guaranteed_cash_value": 176535,
|
|
"non_guaranteed_account_value": 405607,
|
|
"non_guaranteed_cash_value": 405607,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 18,
|
|
"age": 63,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 115685,
|
|
"guaranteed_cash_value": 170832,
|
|
"non_guaranteed_account_value": 424730,
|
|
"non_guaranteed_cash_value": 424730,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 19,
|
|
"age": 64,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 106111,
|
|
"guaranteed_cash_value": 164255,
|
|
"non_guaranteed_account_value": 444475,
|
|
"non_guaranteed_cash_value": 444475,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 20,
|
|
"age": 65,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 95718,
|
|
"guaranteed_cash_value": 156731,
|
|
"non_guaranteed_account_value": 464851,
|
|
"non_guaranteed_cash_value": 464851,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 21,
|
|
"age": 66,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 85406,
|
|
"guaranteed_cash_value": 148145,
|
|
"non_guaranteed_account_value": 490559,
|
|
"non_guaranteed_cash_value": 490559,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 22,
|
|
"age": 67,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 73472,
|
|
"guaranteed_cash_value": 137892,
|
|
"non_guaranteed_account_value": 517083,
|
|
"non_guaranteed_cash_value": 517083,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 23,
|
|
"age": 68,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 60255,
|
|
"guaranteed_cash_value": 126285,
|
|
"non_guaranteed_account_value": 544806,
|
|
"non_guaranteed_cash_value": 544806,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 24,
|
|
"age": 69,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 45534,
|
|
"guaranteed_cash_value": 113098,
|
|
"non_guaranteed_account_value": 573700,
|
|
"non_guaranteed_cash_value": 573700,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 25,
|
|
"age": 70,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 28983,
|
|
"guaranteed_cash_value": 97996,
|
|
"non_guaranteed_account_value": 603706,
|
|
"non_guaranteed_cash_value": 603706,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 26,
|
|
"age": 71,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 10202,
|
|
"guaranteed_cash_value": 80570,
|
|
"non_guaranteed_account_value": 634730,
|
|
"non_guaranteed_cash_value": 634730,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 27,
|
|
"age": 72,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 60838,
|
|
"non_guaranteed_account_value": 666759,
|
|
"non_guaranteed_cash_value": 666759,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 28,
|
|
"age": 73,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 38291,
|
|
"non_guaranteed_account_value": 699779,
|
|
"non_guaranteed_cash_value": 699779,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 29,
|
|
"age": 74,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 12085,
|
|
"non_guaranteed_account_value": 733762,
|
|
"non_guaranteed_cash_value": 733762,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 30,
|
|
"age": 75,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 768658,
|
|
"non_guaranteed_cash_value": 768658,
|
|
"total_surrender_value": null,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 2,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-2"
|
|
},
|
|
{
|
|
"policy_year": 31,
|
|
"age": 76,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 804421,
|
|
"non_guaranteed_cash_value": 804421,
|
|
"total_surrender_value": 804421,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 32,
|
|
"age": 77,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 840986,
|
|
"non_guaranteed_cash_value": 840986,
|
|
"total_surrender_value": 840986,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 33,
|
|
"age": 78,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 878300,
|
|
"non_guaranteed_cash_value": 878300,
|
|
"total_surrender_value": 878300,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 34,
|
|
"age": 79,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 916274,
|
|
"non_guaranteed_cash_value": 916274,
|
|
"total_surrender_value": 916274,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 35,
|
|
"age": 80,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 956114,
|
|
"non_guaranteed_cash_value": 956114,
|
|
"total_surrender_value": 956114,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 36,
|
|
"age": 81,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 996668,
|
|
"non_guaranteed_cash_value": 996668,
|
|
"total_surrender_value": 996668,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 37,
|
|
"age": 82,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1037899,
|
|
"non_guaranteed_cash_value": 1037899,
|
|
"total_surrender_value": 1037899,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 38,
|
|
"age": 83,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1079740,
|
|
"non_guaranteed_cash_value": 1079740,
|
|
"total_surrender_value": 1079740,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 39,
|
|
"age": 84,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1119849,
|
|
"non_guaranteed_cash_value": 1119849,
|
|
"total_surrender_value": 1119849,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 40,
|
|
"age": 85,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1160480,
|
|
"non_guaranteed_cash_value": 1160480,
|
|
"total_surrender_value": 1160480,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 41,
|
|
"age": 86,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1201614,
|
|
"non_guaranteed_cash_value": 1201614,
|
|
"total_surrender_value": 1201614,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 42,
|
|
"age": 87,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1243264,
|
|
"non_guaranteed_cash_value": 1243264,
|
|
"total_surrender_value": 1243264,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 43,
|
|
"age": 88,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1285477,
|
|
"non_guaranteed_cash_value": 1285477,
|
|
"total_surrender_value": 1285477,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 44,
|
|
"age": 89,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1328365,
|
|
"non_guaranteed_cash_value": 1328365,
|
|
"total_surrender_value": 1328365,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 45,
|
|
"age": 90,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1372083,
|
|
"non_guaranteed_cash_value": 1372083,
|
|
"total_surrender_value": 1372083,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 46,
|
|
"age": 91,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1416868,
|
|
"non_guaranteed_cash_value": 1416868,
|
|
"total_surrender_value": 1416868,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 47,
|
|
"age": 92,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1463079,
|
|
"non_guaranteed_cash_value": 1463079,
|
|
"total_surrender_value": 1463079,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 48,
|
|
"age": 93,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1510561,
|
|
"non_guaranteed_cash_value": 1510561,
|
|
"total_surrender_value": 1510561,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 49,
|
|
"age": 94,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1559914,
|
|
"non_guaranteed_cash_value": 1559914,
|
|
"total_surrender_value": 1559914,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 50,
|
|
"age": 95,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1612058,
|
|
"non_guaranteed_cash_value": 1612058,
|
|
"total_surrender_value": 1612058,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 51,
|
|
"age": 96,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1668382,
|
|
"non_guaranteed_cash_value": 1668382,
|
|
"total_surrender_value": 1668382,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 52,
|
|
"age": 97,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1731033,
|
|
"non_guaranteed_cash_value": 1731033,
|
|
"total_surrender_value": 1731033,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 53,
|
|
"age": 98,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1803322,
|
|
"non_guaranteed_cash_value": 1803322,
|
|
"total_surrender_value": 1803322,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 54,
|
|
"age": 99,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 1890490,
|
|
"non_guaranteed_cash_value": 1890490,
|
|
"total_surrender_value": 1890490,
|
|
"non_guaranteed_death_benefit": 2000000,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 55,
|
|
"age": 100,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2000993,
|
|
"non_guaranteed_cash_value": 2000993,
|
|
"total_surrender_value": 2000993,
|
|
"non_guaranteed_death_benefit": 2000993,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 56,
|
|
"age": 101,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2145499,
|
|
"non_guaranteed_cash_value": 2145499,
|
|
"total_surrender_value": 2145499,
|
|
"non_guaranteed_death_benefit": 2145499,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 57,
|
|
"age": 102,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2298863,
|
|
"non_guaranteed_cash_value": 2298863,
|
|
"total_surrender_value": 2298863,
|
|
"non_guaranteed_death_benefit": 2298863,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 58,
|
|
"age": 103,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2461759,
|
|
"non_guaranteed_cash_value": 2461759,
|
|
"total_surrender_value": 2461759,
|
|
"non_guaranteed_death_benefit": 2461759,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 59,
|
|
"age": 104,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2634780,
|
|
"non_guaranteed_cash_value": 2634780,
|
|
"total_surrender_value": 2634780,
|
|
"non_guaranteed_death_benefit": 2634780,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 60,
|
|
"age": 105,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2818555,
|
|
"non_guaranteed_cash_value": 2818555,
|
|
"total_surrender_value": 2818555,
|
|
"non_guaranteed_death_benefit": 2818555,
|
|
"cost_of_insurance": null,
|
|
"source_page": 3,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-3"
|
|
},
|
|
{
|
|
"policy_year": 61,
|
|
"age": 106,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3013752,
|
|
"non_guaranteed_cash_value": 3013752,
|
|
"total_surrender_value": 3013752,
|
|
"non_guaranteed_death_benefit": 3013752,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 62,
|
|
"age": 107,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3221081,
|
|
"non_guaranteed_cash_value": 3221081,
|
|
"total_surrender_value": 3221081,
|
|
"non_guaranteed_death_benefit": 3221081,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 63,
|
|
"age": 108,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3441297,
|
|
"non_guaranteed_cash_value": 3441297,
|
|
"total_surrender_value": 3441297,
|
|
"non_guaranteed_death_benefit": 3441297,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 64,
|
|
"age": 109,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3675200,
|
|
"non_guaranteed_cash_value": 3675200,
|
|
"total_surrender_value": 3675200,
|
|
"non_guaranteed_death_benefit": 3675200,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 65,
|
|
"age": 110,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3923642,
|
|
"non_guaranteed_cash_value": 3923642,
|
|
"total_surrender_value": 3923642,
|
|
"non_guaranteed_death_benefit": 3923642,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 66,
|
|
"age": 111,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 4187525,
|
|
"non_guaranteed_cash_value": 4187525,
|
|
"total_surrender_value": 4187525,
|
|
"non_guaranteed_death_benefit": 4187525,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 67,
|
|
"age": 112,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 4467809,
|
|
"non_guaranteed_cash_value": 4467809,
|
|
"total_surrender_value": 4467809,
|
|
"non_guaranteed_death_benefit": 4467809,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 68,
|
|
"age": 113,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 4765514,
|
|
"non_guaranteed_cash_value": 4765514,
|
|
"total_surrender_value": 4765514,
|
|
"non_guaranteed_death_benefit": 4765514,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 69,
|
|
"age": 114,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 5081723,
|
|
"non_guaranteed_cash_value": 5081723,
|
|
"total_surrender_value": 5081723,
|
|
"non_guaranteed_death_benefit": 5081723,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 70,
|
|
"age": 115,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 5417586,
|
|
"non_guaranteed_cash_value": 5417586,
|
|
"total_surrender_value": 5417586,
|
|
"non_guaranteed_death_benefit": 5417586,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 71,
|
|
"age": 116,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 5774324,
|
|
"non_guaranteed_cash_value": 5774324,
|
|
"total_surrender_value": 5774324,
|
|
"non_guaranteed_death_benefit": 5774324,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 72,
|
|
"age": 117,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 6153234,
|
|
"non_guaranteed_cash_value": 6153234,
|
|
"total_surrender_value": 6153234,
|
|
"non_guaranteed_death_benefit": 6153234,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 73,
|
|
"age": 118,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 6555696,
|
|
"non_guaranteed_cash_value": 6555696,
|
|
"total_surrender_value": 6555696,
|
|
"non_guaranteed_death_benefit": 6555696,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 74,
|
|
"age": 119,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 6983172,
|
|
"non_guaranteed_cash_value": 6983172,
|
|
"total_surrender_value": 6983172,
|
|
"non_guaranteed_death_benefit": 6983172,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 75,
|
|
"age": 120,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 7437218,
|
|
"non_guaranteed_cash_value": 7437218,
|
|
"total_surrender_value": 7437218,
|
|
"non_guaranteed_death_benefit": 7437218,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 76,
|
|
"age": 121,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 7919484,
|
|
"non_guaranteed_cash_value": 7919484,
|
|
"total_surrender_value": 7919484,
|
|
"non_guaranteed_death_benefit": 7919484,
|
|
"cost_of_insurance": null,
|
|
"source_page": 4,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-4"
|
|
},
|
|
{
|
|
"policy_year": 1,
|
|
"age": 46,
|
|
"total_premium_paid": 36301,
|
|
"guaranteed_account_value": 37027,
|
|
"guaranteed_cash_value": 37027,
|
|
"non_guaranteed_account_value": 38933,
|
|
"non_guaranteed_cash_value": 38933,
|
|
"total_surrender_value": 0,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 2,
|
|
"age": 47,
|
|
"total_premium_paid": 72602,
|
|
"guaranteed_account_value": 74795,
|
|
"guaranteed_cash_value": 71052,
|
|
"non_guaranteed_account_value": 80688,
|
|
"non_guaranteed_cash_value": 72981,
|
|
"total_surrender_value": 7708,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 3,
|
|
"age": 48,
|
|
"total_premium_paid": 108903,
|
|
"guaranteed_account_value": 113317,
|
|
"guaranteed_cash_value": 82567,
|
|
"non_guaranteed_account_value": 125471,
|
|
"non_guaranteed_cash_value": 86753,
|
|
"total_surrender_value": 38718,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 4,
|
|
"age": 49,
|
|
"total_premium_paid": 145204,
|
|
"guaranteed_account_value": 152611,
|
|
"guaranteed_cash_value": 94751,
|
|
"non_guaranteed_account_value": 173500,
|
|
"non_guaranteed_cash_value": 102168,
|
|
"total_surrender_value": 71333,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 5,
|
|
"age": 50,
|
|
"total_premium_paid": 181505,
|
|
"guaranteed_account_value": 192690,
|
|
"guaranteed_cash_value": 106965,
|
|
"non_guaranteed_account_value": 225012,
|
|
"non_guaranteed_cash_value": 118689,
|
|
"total_surrender_value": 106323,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 6,
|
|
"age": 51,
|
|
"total_premium_paid": 217806,
|
|
"guaranteed_account_value": 233571,
|
|
"guaranteed_cash_value": 120065,
|
|
"non_guaranteed_account_value": 280258,
|
|
"non_guaranteed_cash_value": 137079,
|
|
"total_surrender_value": 143179,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 7,
|
|
"age": 52,
|
|
"total_premium_paid": 254107,
|
|
"guaranteed_account_value": 275269,
|
|
"guaranteed_cash_value": 133932,
|
|
"non_guaranteed_account_value": 339510,
|
|
"non_guaranteed_cash_value": 157542,
|
|
"total_surrender_value": 181967,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 8,
|
|
"age": 53,
|
|
"total_premium_paid": 290408,
|
|
"guaranteed_account_value": 317802,
|
|
"guaranteed_cash_value": 148590,
|
|
"non_guaranteed_account_value": 403057,
|
|
"non_guaranteed_cash_value": 180255,
|
|
"total_surrender_value": 222803,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 9,
|
|
"age": 54,
|
|
"total_premium_paid": 326709,
|
|
"guaranteed_account_value": 361185,
|
|
"guaranteed_cash_value": 164126,
|
|
"non_guaranteed_account_value": 471212,
|
|
"non_guaranteed_cash_value": 205447,
|
|
"total_surrender_value": 265765,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 10,
|
|
"age": 55,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 405436,
|
|
"guaranteed_cash_value": 180527,
|
|
"non_guaranteed_account_value": 544307,
|
|
"non_guaranteed_cash_value": 233303,
|
|
"total_surrender_value": 311005,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 11,
|
|
"age": 56,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 413544,
|
|
"guaranteed_cash_value": 195374,
|
|
"non_guaranteed_account_value": 583769,
|
|
"non_guaranteed_cash_value": 261447,
|
|
"total_surrender_value": 322322,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 12,
|
|
"age": 57,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 421815,
|
|
"guaranteed_cash_value": 210873,
|
|
"non_guaranteed_account_value": 626093,
|
|
"non_guaranteed_cash_value": 292253,
|
|
"total_surrender_value": 333840,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 13,
|
|
"age": 58,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 430251,
|
|
"guaranteed_cash_value": 227094,
|
|
"non_guaranteed_account_value": 671485,
|
|
"non_guaranteed_cash_value": 325964,
|
|
"total_surrender_value": 345520,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 14,
|
|
"age": 59,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 438856,
|
|
"guaranteed_cash_value": 244104,
|
|
"non_guaranteed_account_value": 720167,
|
|
"non_guaranteed_cash_value": 362839,
|
|
"total_surrender_value": 357328,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 15,
|
|
"age": 60,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 447634,
|
|
"guaranteed_cash_value": 261978,
|
|
"non_guaranteed_account_value": 772379,
|
|
"non_guaranteed_cash_value": 403139,
|
|
"total_surrender_value": 369241,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 16,
|
|
"age": 61,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 456586,
|
|
"guaranteed_cash_value": 275133,
|
|
"non_guaranteed_account_value": 828377,
|
|
"non_guaranteed_cash_value": 441260,
|
|
"total_surrender_value": 387117,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 17,
|
|
"age": 62,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 465718,
|
|
"guaranteed_cash_value": 289183,
|
|
"non_guaranteed_account_value": 888434,
|
|
"non_guaranteed_cash_value": 482827,
|
|
"total_surrender_value": 405607,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 18,
|
|
"age": 63,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 475032,
|
|
"guaranteed_cash_value": 304200,
|
|
"non_guaranteed_account_value": 952846,
|
|
"non_guaranteed_cash_value": 528116,
|
|
"total_surrender_value": 424730,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 19,
|
|
"age": 64,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 484533,
|
|
"guaranteed_cash_value": 320278,
|
|
"non_guaranteed_account_value": 1021927,
|
|
"non_guaranteed_cash_value": 577452,
|
|
"total_surrender_value": 444475,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 20,
|
|
"age": 65,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 494224,
|
|
"guaranteed_cash_value": 337492,
|
|
"non_guaranteed_account_value": 1096017,
|
|
"non_guaranteed_cash_value": 631165,
|
|
"total_surrender_value": 464851,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 21,
|
|
"age": 66,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 504108,
|
|
"guaranteed_cash_value": 355963,
|
|
"non_guaranteed_account_value": 1186504,
|
|
"non_guaranteed_cash_value": 695945,
|
|
"total_surrender_value": 490559,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 22,
|
|
"age": 67,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 514190,
|
|
"guaranteed_cash_value": 376298,
|
|
"non_guaranteed_account_value": 1284462,
|
|
"non_guaranteed_cash_value": 767379,
|
|
"total_surrender_value": 517083,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 23,
|
|
"age": 68,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 524474,
|
|
"guaranteed_cash_value": 398189,
|
|
"non_guaranteed_account_value": 1390508,
|
|
"non_guaranteed_cash_value": 845703,
|
|
"total_surrender_value": 544806,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 24,
|
|
"age": 69,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 534964,
|
|
"guaranteed_cash_value": 421866,
|
|
"non_guaranteed_account_value": 1505309,
|
|
"non_guaranteed_cash_value": 931609,
|
|
"total_surrender_value": 573700,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 25,
|
|
"age": 70,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 545663,
|
|
"guaranteed_cash_value": 447667,
|
|
"non_guaranteed_account_value": 1629588,
|
|
"non_guaranteed_cash_value": 1025882,
|
|
"total_surrender_value": 603706,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 26,
|
|
"age": 71,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 556576,
|
|
"guaranteed_cash_value": 476006,
|
|
"non_guaranteed_account_value": 1764127,
|
|
"non_guaranteed_cash_value": 1129398,
|
|
"total_surrender_value": 634730,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 27,
|
|
"age": 72,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 567708,
|
|
"guaranteed_cash_value": 506870,
|
|
"non_guaranteed_account_value": 1909775,
|
|
"non_guaranteed_cash_value": 1243016,
|
|
"total_surrender_value": 666759,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 28,
|
|
"age": 73,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 579062,
|
|
"guaranteed_cash_value": 540771,
|
|
"non_guaranteed_account_value": 2067446,
|
|
"non_guaranteed_cash_value": 1367668,
|
|
"total_surrender_value": 699779,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 29,
|
|
"age": 74,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 590643,
|
|
"guaranteed_cash_value": 578558,
|
|
"non_guaranteed_account_value": 2237457,
|
|
"non_guaranteed_cash_value": 1503695,
|
|
"total_surrender_value": 733762,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 30,
|
|
"age": 75,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2419794,
|
|
"non_guaranteed_cash_value": 1651135,
|
|
"total_surrender_value": 768658,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 5,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-5"
|
|
},
|
|
{
|
|
"policy_year": 31,
|
|
"age": 76,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2615349,
|
|
"non_guaranteed_cash_value": 1810929,
|
|
"total_surrender_value": 804421,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 32,
|
|
"age": 77,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 2825083,
|
|
"non_guaranteed_cash_value": 1984097,
|
|
"total_surrender_value": 840986,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 33,
|
|
"age": 78,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3050022,
|
|
"non_guaranteed_cash_value": 2171722,
|
|
"total_surrender_value": 878300,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 34,
|
|
"age": 79,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3291270,
|
|
"non_guaranteed_cash_value": 2374996,
|
|
"total_surrender_value": 916274,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 35,
|
|
"age": 80,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3550008,
|
|
"non_guaranteed_cash_value": 2593894,
|
|
"total_surrender_value": 956114,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 36,
|
|
"age": 81,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 3827504,
|
|
"non_guaranteed_cash_value": 2830836,
|
|
"total_surrender_value": 996668,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 37,
|
|
"age": 82,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 4125119,
|
|
"non_guaranteed_cash_value": 3087220,
|
|
"total_surrender_value": 1037899,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 38,
|
|
"age": 83,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 4444311,
|
|
"non_guaranteed_cash_value": 3364571,
|
|
"total_surrender_value": 1079740,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 39,
|
|
"age": 84,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 4786644,
|
|
"non_guaranteed_cash_value": 3666795,
|
|
"total_surrender_value": 1119849,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 40,
|
|
"age": 85,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 5153797,
|
|
"non_guaranteed_cash_value": 3993317,
|
|
"total_surrender_value": 1160480,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 41,
|
|
"age": 86,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 5547568,
|
|
"non_guaranteed_cash_value": 4345955,
|
|
"total_surrender_value": 1201614,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 42,
|
|
"age": 87,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 5969888,
|
|
"non_guaranteed_cash_value": 4726623,
|
|
"total_surrender_value": 1243264,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 43,
|
|
"age": 88,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 6422825,
|
|
"non_guaranteed_cash_value": 5137349,
|
|
"total_surrender_value": 1285477,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 44,
|
|
"age": 89,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 6908601,
|
|
"non_guaranteed_cash_value": 5580236,
|
|
"total_surrender_value": 1328365,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 45,
|
|
"age": 90,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 7429595,
|
|
"non_guaranteed_cash_value": 6057512,
|
|
"total_surrender_value": 1372083,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 46,
|
|
"age": 91,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 7988362,
|
|
"non_guaranteed_cash_value": 6571494,
|
|
"total_surrender_value": 1416868,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 47,
|
|
"age": 92,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 8587639,
|
|
"non_guaranteed_cash_value": 7124560,
|
|
"total_surrender_value": 1463079,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 48,
|
|
"age": 93,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 9230364,
|
|
"non_guaranteed_cash_value": 7719802,
|
|
"total_surrender_value": 1510561,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 49,
|
|
"age": 94,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 9919686,
|
|
"non_guaranteed_cash_value": 8359772,
|
|
"total_surrender_value": 1559914,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 50,
|
|
"age": 95,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 10658984,
|
|
"non_guaranteed_cash_value": 9046926,
|
|
"total_surrender_value": 1612058,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 51,
|
|
"age": 96,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 11451881,
|
|
"non_guaranteed_cash_value": 9783499,
|
|
"total_surrender_value": 1668382,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 52,
|
|
"age": 97,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 12302263,
|
|
"non_guaranteed_cash_value": 10571230,
|
|
"total_surrender_value": 1731033,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 53,
|
|
"age": 98,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 13214298,
|
|
"non_guaranteed_cash_value": 11410976,
|
|
"total_surrender_value": 1803322,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 54,
|
|
"age": 99,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 14192456,
|
|
"non_guaranteed_cash_value": 12301966,
|
|
"total_surrender_value": 1890490,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 55,
|
|
"age": 100,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 15241529,
|
|
"non_guaranteed_cash_value": 13240537,
|
|
"total_surrender_value": 2000993,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 56,
|
|
"age": 101,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 16366661,
|
|
"non_guaranteed_cash_value": 14221162,
|
|
"total_surrender_value": 2145499,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 57,
|
|
"age": 102,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 17573365,
|
|
"non_guaranteed_cash_value": 15274502,
|
|
"total_surrender_value": 2298863,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 58,
|
|
"age": 103,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 18867555,
|
|
"non_guaranteed_cash_value": 16405796,
|
|
"total_surrender_value": 2461759,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 59,
|
|
"age": 104,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 20255573,
|
|
"non_guaranteed_cash_value": 17620793,
|
|
"total_surrender_value": 2634780,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 60,
|
|
"age": 105,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 21744223,
|
|
"non_guaranteed_cash_value": 18925669,
|
|
"total_surrender_value": 2818555,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 6,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-6"
|
|
},
|
|
{
|
|
"policy_year": 61,
|
|
"age": 106,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 23340800,
|
|
"non_guaranteed_cash_value": 20327048,
|
|
"total_surrender_value": 3013752,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 62,
|
|
"age": 107,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 25053129,
|
|
"non_guaranteed_cash_value": 21832048,
|
|
"total_surrender_value": 3221081,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 63,
|
|
"age": 108,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 26889602,
|
|
"non_guaranteed_cash_value": 23448305,
|
|
"total_surrender_value": 3441297,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 64,
|
|
"age": 109,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 28859219,
|
|
"non_guaranteed_cash_value": 25184018,
|
|
"total_surrender_value": 3675200,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 65,
|
|
"age": 110,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 30971633,
|
|
"non_guaranteed_cash_value": 27047991,
|
|
"total_surrender_value": 3923642,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 66,
|
|
"age": 111,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 33237197,
|
|
"non_guaranteed_cash_value": 29049672,
|
|
"total_surrender_value": 4187525,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 67,
|
|
"age": 112,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 35667015,
|
|
"non_guaranteed_cash_value": 31199206,
|
|
"total_surrender_value": 4467809,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 68,
|
|
"age": 113,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 38272994,
|
|
"non_guaranteed_cash_value": 33507480,
|
|
"total_surrender_value": 4765514,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 69,
|
|
"age": 114,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 41067907,
|
|
"non_guaranteed_cash_value": 35986184,
|
|
"total_surrender_value": 5081723,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 70,
|
|
"age": 115,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 44065451,
|
|
"non_guaranteed_cash_value": 38647865,
|
|
"total_surrender_value": 5417586,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 71,
|
|
"age": 116,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 47280317,
|
|
"non_guaranteed_cash_value": 41505993,
|
|
"total_surrender_value": 5774324,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 72,
|
|
"age": 117,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 50728261,
|
|
"non_guaranteed_cash_value": 44575027,
|
|
"total_surrender_value": 6153234,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 73,
|
|
"age": 118,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 54426181,
|
|
"non_guaranteed_cash_value": 47870485,
|
|
"total_surrender_value": 6555696,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 74,
|
|
"age": 119,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 58392200,
|
|
"non_guaranteed_cash_value": 51409028,
|
|
"total_surrender_value": 6983172,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 75,
|
|
"age": 120,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 62645755,
|
|
"non_guaranteed_cash_value": 55208537,
|
|
"total_surrender_value": 7437218,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
},
|
|
{
|
|
"policy_year": 76,
|
|
"age": 121,
|
|
"total_premium_paid": 363010,
|
|
"guaranteed_account_value": 0,
|
|
"guaranteed_cash_value": 0,
|
|
"non_guaranteed_account_value": 67207693,
|
|
"non_guaranteed_cash_value": 59288209,
|
|
"total_surrender_value": 7919484,
|
|
"non_guaranteed_death_benefit": null,
|
|
"cost_of_insurance": null,
|
|
"source_page": 7,
|
|
"scenario_type": "unknown",
|
|
"row_variant": "default",
|
|
"table_id": "page-7"
|
|
}
|
|
],
|
|
"withdrawal_illustration": [],
|
|
"_meta": {
|
|
"split_extraction": {
|
|
"tokens": {
|
|
"input": 17301,
|
|
"output": 17821
|
|
},
|
|
"identity": {
|
|
"status": "success",
|
|
"latencyMs": 2367.4
|
|
},
|
|
"benefit": {
|
|
"status": "success",
|
|
"chunkCount": 6,
|
|
"completedChunks": 6,
|
|
"errors": [],
|
|
"latencyMs": 75848.9,
|
|
"rowCount": 152
|
|
},
|
|
"withdrawal": {
|
|
"status": "success",
|
|
"chunkCount": 1,
|
|
"completedChunks": 1,
|
|
"errors": [],
|
|
"latencyMs": 823.5,
|
|
"rowCount": 0
|
|
}
|
|
},
|
|
"plan_type_detection": {
|
|
"requested": "iul",
|
|
"detected": "iul",
|
|
"corrected": false
|
|
}
|
|
}
|
|
},
|
|
"_meta": {
|
|
"cacheVersion": 10,
|
|
"originalFile": "transamerica.pdf",
|
|
"extractedAt": "2026-08-02T13:59:56.609669",
|
|
"fileHash": "4c428bfc7b5c0cc240c001ea1595aaa874e851a2f9fff922f710ebcc6eeb3429",
|
|
"cacheContext": {
|
|
"parser_version": "document-ir-pymupdf-v1",
|
|
"ocr_version": "tesseract-blocks-v1",
|
|
"rules_version": "insurance-extraction-rules-v1",
|
|
"model_version": "runtime-configured",
|
|
"prompt_version": "insurance-ppt-prompts-v1",
|
|
"profile_code": null,
|
|
"profile_version": null
|
|
}
|
|
}
|
|
} |