| |
$1,000,000 |
INSURANCE COMPARISON FOR AGE 30 |
| AGE |
TEN YEAR TERM |
UNIVERSAL LIFE |
TERM TO AGE 100 |
|
premium |
@ 6% |
cash value |
premium |
|
(A) |
(B) |
(C) |
(D) |
|
| 31 | 700 | 3,365 | 2,455 | 2,805 |
| 32 | 700 | 3,365 | 5,050 | 2,805 |
| 33 | 700 | 3,365 | 7,803 | 2,805 |
| 34 | 700 | 3,365 | 10,723 | 2,805 |
| 35 | 700 | 3,365 | 13,813 | 2,805 |
| 36 | 700 | 3,365 | 17,090 | 2,805 |
| 37 | 700 | 3,365 | 20,558 | 2,805 |
| 38 | 700 | 3,365 | 24,217 | 2,805 |
| 39 | 700 | 3,365 | 28,039 | 2,805 |
| 40 | 700 | 3,365 | 32,035 | 2,805 |
| 41 | 2,120 | 3,365 | 32,035 | 2,805 |
| 45 | 2,120 | 3,365 | 57,207 | 2,805 |
| 50 | 2,770 | 3,365 | 90,737 | 2,805 |
| 51 | 4,910 | 3,365 | 90,737 | 2,805 |
| 55 | 4,910 | 3,365 | 133,095 | 2,805 |
| 60 | 4,910 | 3,365 | 188,678 | 2,805 |
| 61 | 12,610 | 3,365 | 188,678 | 2,805 |
| 65 | 12,610 | 3,365 | 258,490 | 2,805 |
| 70 | 12,610 | 3,365 | 341,059 | 2,805 |
| 71 | 36,220 | 3,365 | 341,059 | 2,805 |
| 75 | 36,220 | 3,365 | 435,987 | 2,805 |
| 80 | Policy cancels | 3,365 | 501,965 | 2,805 |
| 81 | Age 80 | 3,365 | 501,965 | 2,805 |
| 85 | | 3,365 | 476,415 | 2,805 |
| 90 | | 0 | 677,592 | 2,805 |
| 95 | | 0 | 962,981 | 2,805 |
| 100 | | 0 | 1,368,572 | Policy cancels age 100 |
| | Maximum tax sheltering to $24,692 | |
|
|