DEATH BENEFIT VALUE RESIDUAL CASH VALUE ANNUITY INCOME | |||||||||
Year | Age | Guaranteed | Dividends | Total | Guaranteed | Dividends | Total | Guaranteed | Total |
0 | 30 | 150,000 | 0 | 150,000 | 149,500 | 0 | 149,500 | 0 | 0 |
1 | 31 | 151,837 | 0 | 151,837 | 151,837 | 1,545 | 153,382 | 0 | 0 |
2 | 32 | 154,331 | 1,545 | 155,876 | 154,331 | 3,219 | 157,549 | 0 | 0 |
3 | 33 | 156,986 | 3,219 | 160,204 | 156,986 | 5,028 | 162,014 | 0 | 0 |
4 | 34 | 162,141 | 5,028 | 167,169 | 162,141 | 6,982 | 169,123 | 0 | 0 |
5 | 35 | 167,470 | 6,982 | 174,452 | 167,470 | 9,089 | 176,559 | 0 | 0 |
10 | 40 | 196,912 | 19,255 | 216,167 | 196,912 | 22,285 | 219,197 | 0 | 0 |
20 | 50 | 117,256 | 13,158 | 130,417 | 117,259 | 13,158 | 130,417 | 79,653 | 100,837 |
30 | 60 | 37,606 | 4,030 | 41,636 | 37,606 | 4,030 | 41,636 | 159,306 | 201,674 |
40 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 238,959 | 302,511 |
50 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 318,612 | 403,348 |
![]() |