Life Insurance Case Study

Year Total yearly premium Guaranteed cash value Paid-up additional insurance cash value Total cash value Guaranteed insurance amount Paid-up additional insurance Total death benefit
1 $16,170.00 $4,140 $4,230 $8,370 $500,000 $20,273 $520,273
2 $16,170.00 $11,560 $9,147 $20,707 $500,000 $42,277 $542,277
3 $16,170.00 $20,795 $14,806 $35,601 $500,000 $66,009 $566,009
4 $16,170.00 $32,460 $21,264 $53,724 $500,000 $91,444 $591,444
5 $16,170.00 $43,920 $28,573 $72,493 $500,000 $118,535 $618,535
6 $16,170.00 $54,145 $36,817 $90,962 $500,000 $177,907 $677,907
7 $16,170.00 $64,875 $46,062 $110,937 $500,000 $177,907 $677,907
8 $16,170.00 $76,125 $55,598 $131,723 $500,000 $207,239 $707,239
9 $16,170.00 $87,910 $65,518 $153,428 $500,000 $235,720 $735,720
10 $16,170.00 $100,255 $75,972 $176,227 $500,000 $263,865 $763,865
11 $16,170.00 $113,190 $86,189 $199,397 $500,000 $289,031 $789,031
12 $0.00 $126,730 $80,330 $207,060 $500,000 $260,154 $760,154
13 $0.00 $140,880 $73,775 $214,655 $500,000 $230,778 $730,778
14 $0.00 $155,640 $67,185 $222,825 $500,000 $203,043 $703,043
15 $0.00 $171,030 $60,647 $231,677 $500,000 $177,118 $677,118
16 $0.00 $185,625 $54,405 $240,030 $500,000 $153,573 $653,573
17 $0.00 $200,710 $48,384 $249,094 $500,000 $132,048 $632,048
18 $0.00 $216,310 $42,593 $258,903 $500,000 $112,421 $612,421
19 $0.00 $232,465 $37,038 $269,503 $500,000 $94,573 $594,573
20 $0.00 $249,210 $31,742 $280,952 $500,000 $78,439 $578,439
21 $0.00 $256,555 $41,117 $297,672 $500,000 $98,371 $598,371
22 $0.00 $263,965 $51,223 $315,188 $500,000 $118,690 $618,690
23 $0.00 $271,405 $62,120 $333,525 $500,000 $139,464 $639,464
24 $0.00 $278,845 $73,857 $352,702 $500,000 $160,724 $660,724
25 $0.00 $286,265 $86,471 $372,736 $500,000 $182,471 $682,471
26 $0.00 $293,675 $99,975 $393,650 $500,000 $204,662 $704,662
27 $0.00 $301,075 $114,384 $415,459 $500,000 $227,269 $727,269
28 $0.00 $308,470 $129,720 $438,190 $500,000 $250,270 $750,270
29 $0.00 $315,860 $145,996 $461,856 $500,000 $273,642 $773,642
30 $0.00 $323,225 $163,244 $486,469 $500,000 $297,408 $797,408
35 $0.00 $358,840 $264,820 $623,660 $500,000 $422,428 $922,428
40 $0.00 $392,895 $390,521 $783,416 $500,000 $555,601 $1,055,601
45 $0.00 $423,585 $541,462 $965,047 $500,000 $698,814 $1,198,814
50 $0.00 $441,200 $720,152 $1,161,352 $500,000 $852,624 $1,352,624
55 $0.00 $457,530 $907,891 $1,365,421 $500,000 $1,006,810 $1,506,810
60 $0.00 $500,000 $1,157,973 $1,657,973 $500,000 $1,157,973 $1,657,973

目录

Social Media