{
"calculationType": "SINGLE_ILLUSTRATION",
"illustrationType": "INFORCE",
"policyDetail": {
"accountValue": {
"attributes": {
"beginningAccountValue": "43201.913097",
"cashSurrenderValue": "43201.913097",
"cashValueByYear": "41927.823217",
"deemedCashValueAmount": "0.000000",
"loanedAccountValue": "0.000000",
"minimumAccountValue": "0.000000",
"netAmountAtRisk": "706728.904236",
"unLoanedAccountValue": "43201.913097"
},
"loan": {
"attributes": {
"lastLoanInterestAmount": "0.000000",
"loanAmountSinceAnniversary": "0.000000",
"loanBalance": "0.000000",
"loanInterestMethod": "ARREARS",
"loanInterestPaidToDate": "2024-05-08",
"loanPrincipal": "0.000000",
"maximumAvailableLoan": "43201.913097",
"minimumLoanAmount": "0.000000",
"minimumLoanPaymentAmount": "1.000000",
"numberOfLoans": "1",
"payoffBalance": "0.000000"
}
},
"policyMetrics": {
"attributes": {
"grossPremiumAmountSinceIssue": "42885.150000",
"initialPaymentAmount": "1225.290000",
"initialPaymentAmountReceivedDate": "2021-04-10",
"initialPremiumAppliedAmount": "1225.290000",
"modifiedEndowmentContractAuthorizationIndicator": "No",
"policyGainAmount": "316.763097",
"projectedLapseIndicator": "No",
"totalCumulativePremiumAmount": "1225.290000",
"uncollectedCharges": "0.000000"
}
},
"withdrawal": {
"attributes": {
"cumulativeWithdrawalAmountSinceAnniversary": "0.000000",
"maximumWithdrawalAmount": "43201.913097",
"maximumWithdrawalAmountSinceAnniversary": "10481.955804",
"minimumWithdrawalAmount": "1.000000",
"numberWithdrawalAfterVestingPeriod": "12",
"numberWithdrawalDuringVestingPeriod": "1",
"numberWithdrawalSinceIssue": "0",
"totalWithdrawalAmountSinceIssue": "0.000000",
"withdrawalAllowedStartDate": "2021-04-10",
"yearToDateNumberWithdrawals": "0"
}
}
},
"arrangements": [
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Arr_1_0",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2024-02-10",
"requestedAmount": "0.000000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Arr_1_1",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2024-03-10",
"requestedAmount": "0.000000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Arr_1_2",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2024-04-10",
"requestedAmount": "0.000000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Initial Premium_3",
"arrangementType": "Initial Premium",
"effectiveDate": "2021-04-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_4",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-05-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_5",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-06-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_6",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-07-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_7",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-08-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_8",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-09-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_9",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-10-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_10",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-11-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_11",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2021-12-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_12",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-01-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_13",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-02-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_14",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-03-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_15",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-04-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_16",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-05-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_17",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-06-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_18",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-07-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_19",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-08-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_20",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-09-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_21",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-10-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_22",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-11-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_23",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2022-12-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_24",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-01-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_25",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-02-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_26",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-03-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_27",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-04-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_28",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-05-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_29",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-06-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_30",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-07-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_31",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-08-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_32",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-09-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_33",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-10-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_34",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-11-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_35",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2023-12-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Subsequent Premium_36",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2024-01-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
},
{
"arrangementSources": [
],
"attributes": {
"arrangementId": "Arr_1_37",
"arrangementType": "Subsequent Premium",
"effectiveDate": "2024-05-10",
"requestedAmount": "1225.290000"
},
"deathClaim": {
"attributes": {
}
},
"fees": [
],
"loanSegments": [
],
"matchSegment": {
"attributes": {
},
"financialActivity": {
"attributes": {
}
}
},
"payments": [
],
"taxWithholdings": [
]
}
],
"attributes": {
"applicationSignedDate": "2021-04-10",
"bonusVersion": "2021.10.15",
"carrierCode": "SBUL",
"contestabilityEndDate": "2023-04-09",
"contestabilityStartDate": "2021-04-10",
"costBasis": "42885.150000",
"costBasisDate": "2024-05-10",
"currency": "USD",
"effectiveDate": "2021-04-10",
"expiryDate": "2095-04-10",
"initialPaymentExpirationDate": "2021-04-24",
"issueDate": "2021-04-10",
"issueType": "FULLUNDERWRITING",
"jurisdiction": "CT",
"monthOfYear": "2",
"nextAnniversaryDate": "2025-04-10",
"nextMonthiversaryDate": "2024-06-10",
"payToYear": "20",
"planName": "SB UL Premium Match",
"policyDeliveryReceiptDate": "2021-04-10",
"policyNumber": "ABC123DEF",
"policyStatus": "ACTIVE",
"policyYear": "4",
"previousAnniversaryDate": "2024-04-10",
"previousMonthiversaryDate": "2024-05-10",
"productCode": "SBFIXUL1",
"productType": "UNIVERSALLIFE",
"productVersion": "2021.10.15",
"qualifiedPlanType": "Non-Qualified"
},
"coverageValue": {
"attributes": {
"band": "BAND3",
"deathBenefitRemaining": "0.000000",
"exerciseDate": "2022-04-10",
"grossDeathBenefitAmount": "750000.000000",
"maximumAgeDecreaseAmount": "120",
"maximumAgeIncreaseAmount": "50",
"maximumAmountDecrease": "740000.000000",
"maximumAmountIncrease": "9250000.000000",
"maximumBenefitAmount": "10000000.000000",
"maximumNumberCoverageDecreasesPerYear": "1",
"maximumNumberCoverageIncreasesPerYear": "1",
"maximumNumberFaceChangesPerYear": "1.000000",
"minimumAmountDecrease": "10000.000000",
"minimumAmountIncrease": "10000.000000",
"minimumBenefitAmount": "10000.000000",
"netDeathBenefitAmount": "750000.000000",
"totalRiskAmount": "750000.000000"
}
},
"coverages": [
{
"attributes": {
"coverageChangeAmount": "750000.000000",
"coverageChangeEffectiveDate": "2024-05-08",
"coverageId": "Base_Coverage",
"currentAmount": "750000.000000",
"currentNumberOfUnits": "750.000000",
"effectiveDate": "2021-04-10",
"grossDeathBenefitAmount": "750000.000000",
"guidelineAnnualPremium": "14703.530000",
"guidelineSinglePremium": "204035.700000",
"indicatorCode": "Base",
"lowDeathBenefit": "0.000000",
"maximumBenefitAmount": "10000000.000000",
"minimumBenefitAmount": "10000.000000",
"planName": "SB UL Premium Match",
"priorCoverageAmount": "750000.000000",
"productCode": "SBFIXUL1",
"sevenPayPremium": "56743.150000",
"valuePerUnit": "0.000000"
},
"fees": [
{
"attributes": {
}
}
],
"participants": [
{
"attributes": {
"issueAge": "47",
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a",
"temporaryTableRating": "None",
"underwritingClass": "Elite Non-Tobacco"
},
"flatExtra": [
{
"attributes": {
"flatExtraAmount": "0.0000000000",
"flatExtraDuration": "0"
}
}
]
}
]
},
{
"attributes": {
"coverageId": "Rider_SBLCHR",
"effectiveDate": "2021-04-10",
"indicatorCode": "RIDER",
"lifeCoverageStatus": "ACTIVE",
"planName": "Chronic Illness Accelerated Death Benefit Rider",
"productCode": "SBLCHR",
"selectionIndicator": "ELECTED",
"terminationDate": "2099-01-01"
},
"fees": [
{
"attributes": {
}
}
],
"participants": [
{
"attributes": {
"issueAge": "47",
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a"
},
"flatExtra": [
]
}
]
},
{
"attributes": {
"coverageId": "Rider_SBLCRI",
"effectiveDate": "2021-04-10",
"indicatorCode": "RIDER",
"lifeCoverageStatus": "ACTIVE",
"planName": "Critical Illness Accelerated Death Benefit Rider",
"productCode": "SBLCRI",
"selectionIndicator": "ELECTED",
"terminationDate": "2099-01-01"
},
"fees": [
{
"attributes": {
}
}
],
"participants": [
{
"attributes": {
"issueAge": "47",
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a"
},
"flatExtra": [
]
}
]
},
{
"attributes": {
"coverageId": "Rider_SBLTRM",
"effectiveDate": "2021-04-10",
"indicatorCode": "RIDER",
"lifeCoverageStatus": "ACTIVE",
"planName": "Terminal Illness Accelerated Death Benefit Rider",
"productCode": "SBLTRM",
"selectionIndicator": "ELECTED",
"terminationDate": "2099-01-01"
},
"fees": [
{
"attributes": {
}
}
],
"participants": [
{
"attributes": {
"issueAge": "47",
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a"
},
"flatExtra": [
]
}
]
},
{
"attributes": {
"coverageId": "Rider_OPR",
"effectiveDate": "2021-04-10",
"indicatorCode": "RIDER",
"lifeCoverageStatus": "ACTIVE",
"planName": "Overloan Protection Rider",
"productCode": "SBLOPR",
"selectionIndicator": "ELECTED",
"terminationDate": "2099-01-01"
},
"fees": [
{
"attributes": {
}
}
],
"participants": [
{
"attributes": {
"issueAge": "47",
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a"
},
"flatExtra": [
]
}
]
}
],
"deathBenefit": {
"attributes": {
"claimStatus": "APPROVED",
"deathBenefitGuaranteeAge": "0",
"deathBenefitOptionEffectiveDate": "2021-04-10",
"deathBenefitOptionType": "LEVEL",
"grossDeathBenefitAmount": "750000.000000",
"interest": "0.000000",
"proofOfDeathIndicator": "No"
}
},
"features": {
"attributes": {
"freeLookExpirationDate": "2021-05-10",
"freeLookInvestDuration": "30"
},
"charges": [
],
"lapseAssessment": {
"attributes": {
"lapseIndicator": "No",
"minimumLapsePendingAmount": "0.000000",
"totalLapsePendingAmount": "0.000000"
}
},
"lapseProtection": {
"attributes": {
"cumulativePayment": "0.000000",
"endDate": "2024-03-13",
"guaranteedPeriod": "20",
"monthlyPayment": "0.000000",
"startDate": "2021-04-10"
}
},
"reinstatement": {
"attributes": {
"maximumReinstatementYears": "0",
"underwritingDecision": "Approved"
}
}
},
"fundAllocations": [
{
"attributes": {
"allocationPercent": "100.00",
"fundId": "SBF001",
"productFullName": "SB Fixed UL Fund",
"startDate": "2022-07-20"
}
}
],
"funds": [
{
"attributes": {
"fundFullName": "SB Fixed UL Fund",
"fundId": "SBF001",
"ledgerCode": "000",
"totalValue": "43201.913097"
},
"segments": [
{
"attributes": {
"currentAmount": "43201.913097",
"depositAmount": "1225.290000",
"depositDate": "2024-05-10",
"endDate": "2099-01-01",
"originalDepositAmount": "1225.290000",
"originalDepositDate": "2021-04-10",
"segmentId": "1",
"startDate": "2021-04-10"
}
}
]
}
],
"loanSegments": [
{
"attributes": {
"accruedInterest": "0.000000",
"collateralAmount": "0.000000",
"collateralInterest": "0.000000",
"creditRate": "2.000000",
"endDate": "2099-01-01",
"ledgerCode": "NotComingBackFromLPS",
"loanAmountSinceAnniversary": "0.000000",
"loanInterestAmountDue": "0.000000",
"loanInterestRate": "3.750000",
"loanInterestType": "FIXED",
"loanPrincipal": "0.000000",
"loanType": "NONPREFERREDSTANDARDLOAN",
"segmentId": "Loan1",
"startDate": "1990-01-01",
"totalValue": "0.000000"
}
}
],
"matchSegment": {
"attributes": {
"ledgerCode": "000",
"matchAmountSinceAnniversary": "17.292000",
"matchPaymentSinceIssue": "2625.000000",
"maximumAnnualVestingAmount": "875.002500",
"maximumLifeTimeVestingAmount": "2625.000000",
"minimumPaymentsForMatch": "0.000000",
"segmentId": "Match1",
"totalValue": "2788.405464",
"vestingDate": "2032-04-09",
"vestingPeriod": "10"
}
},
"parties": [
{
"attributes": {
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a",
"partyTypeCode": "Individual",
"roleCode": "Owner"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "50",
"birthDate": "1973-09-20",
"firstName": "Sample",
"gender": "Male",
"lastName": "Insured"
}
},
"trust": {
"attributes": {
}
}
},
{
"attributes": {
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a",
"partyTypeCode": "Individual",
"roleCode": "Insured"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "50",
"birthDate": "1973-09-20",
"firstName": "Sample",
"gender": "Male",
"lastName": "Insured"
}
},
"trust": {
"attributes": {
}
}
},
{
"attributes": {
"partyId": "f2759560_d07d_46d4_be5a_c227bda39e4a",
"partyTypeCode": "Individual",
"roleCode": "Payor"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "50",
"birthDate": "1973-09-20",
"firstName": "Sample",
"gender": "Male",
"lastName": "Insured"
}
},
"trust": {
"attributes": {
}
}
},
{
"attributes": {
"partyId": "29e01fdc_27c5_4c10_9a3e_b991c4c448fb",
"partyTypeCode": "Individual",
"roleCode": "Primary Beneficiary"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "51",
"birthDate": "1973-03-15",
"firstName": "Sencond",
"gender": "Female",
"lastName": "Person",
"middleName": "Named"
}
},
"trust": {
"attributes": {
}
}
},
{
"attributes": {
"partyId": "136d0851_3b1c_4c9c_9980_084a35538613",
"partyTypeCode": "Individual",
"roleCode": "Contingent Beneficiary"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "22",
"birthDate": "2001-09-24",
"firstName": "Third",
"gender": "Female",
"lastName": "Person",
"middleName": "Named"
}
},
"trust": {
"attributes": {
}
}
},
{
"attributes": {
"partyId": "028f8885_da5c_4043_ab13_617162d16059",
"partyTypeCode": "Individual",
"roleCode": "Contingent Beneficiary"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "20",
"birthDate": "2003-08-07",
"firstName": "Fourth",
"gender": "Female",
"lastName": "Person",
"middleName": "Named"
}
},
"trust": {
"attributes": {
}
}
},
{
"attributes": {
"partyId": "ce6aacff_15ce_4ae6_9310_74bbd892308f",
"partyTypeCode": "Individual",
"roleCode": "Contingent Beneficiary"
},
"organization": {
"attributes": {
}
},
"person": {
"attributes": {
"age": "18",
"birthDate": "2006-02-15",
"firstName": "Fifth",
"gender": "Female",
"lastName": "Person",
"middleName": "Named"
}
},
"trust": {
"attributes": {
}
}
}
],
"testValue": {
"attributes": {
"cumulativeGuidelineAnnualPremium": "14703.530000",
"definitionOfLifeInsuranceMethod": "GPT",
"guidelineAnnualPremium": "14703.530000",
"guidelineLevelPremiumTestDate": "2024-05-10",
"guidelineSinglePremium": "204035.700000",
"modifiedEndowmentContractIndicator": "No",
"modifiedEndowmentContractMaximumContribution": "0.000000",
"modifiedEndowmentContractTestDate": "2024-05-10",
"sevenPayPremium": "56743.150000",
"sevenPayPremiumStartDate": "2021-04-10",
"sevenPayTestBasis": "42885.150000",
"sevenPayTestLimit": "226972.600000",
"sevenPayTestYearInPeriod": "4",
"sevenPayYear": "2028-04-09"
}
}
},
"projection": {
"arrangements": [
],
"attributes": {
"illustrationRequestDate": "2024-04-22",
"policyDetailDate": "2024-04-22"
},
"coverages": [
{
"attributes": {
},
"fees": [
],
"participants": [
{
"attributes": {
},
"flatExtra": [
]
}
]
}
],
"fundAllocations": [
],
"messages": [
{
"code": 0,
"severity": "INFO",
"text": "Calculation Service Verion 22.5.0.0"
},
{
"code": 0,
"severity": "INFO",
"text": "Calculated using libsbl_ul_engine.so"
},
{
"code": 0,
"severity": "INFO",
"text": "Illustration management by CLIO Illustration Manager"
}
],
"options": {
"attributes": {
}
},
"parties": [
],
"reports": {
"attributes": {
}
},
"results": {
"assumed": {
"annualAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"43882.098942",
"44493.032836",
"45039.218999",
"45510.885769",
"45898.487950",
"46189.429061",
"49941.195517",
"50141.408442",
"50207.581182",
"50121.950058",
"49856.027440",
"49371.669822",
"48636.139127",
"47590.771492",
"46181.358204",
"44343.991120",
"42014.555462",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"-5569.446412"
],
"annualAccumulatedPremiumAmountAtInterest": [
"0.000000",
"0.000000",
"0.000000",
"2573.109000",
"2701.764450",
"2836.852673",
"2978.695306",
"3127.630071",
"3284.011575",
"3448.212154",
"3620.622761",
"3801.653900",
"3991.736594",
"4191.323424",
"4400.889595",
"4620.934075",
"4851.980779",
"5094.579818",
"5349.308809",
"5616.774249",
"5897.612962",
"6192.493610",
"6502.118290",
"6827.224205",
"7168.585415",
"7527.014686",
"7903.365420",
"8298.533691"
],
"annualCostOfInsurance": [
"0.000000",
"0.000000",
"0.000000",
"718.835164",
"854.387508",
"939.478536",
"1031.868809",
"1130.991100",
"1239.501582",
"1354.322709",
"1471.272334",
"1609.833538",
"1761.087092",
"1934.925738",
"2139.815805",
"2369.107779",
"2647.078573",
"2967.286375",
"3337.332265",
"3755.162534",
"4193.569471",
"4710.905450",
"5301.794693",
"5979.663316",
"6784.298604",
"7747.359464",
"8787.255447",
"0.000000"
],
"annualCumulativeGuidelineLevelPremium": [
"14703.530000"
],
"annualCumulativePremiumAmount": [
"41659.860000",
"41659.860000",
"41659.860000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000"
],
"annualCumulativeWithdrawalAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualDeathBenefitAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000"
],
"annualDeathBenefitAmountDueToCorridor": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualDistributionAmount": [
"0"
],
"annualEffectiveInterestRate": [
"0.000000",
"0.000000",
"0.000000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000"
],
"annualExpenseCharge": [
"96.000000",
"96.000000",
"96.000000",
"88.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"96.000000",
"0.000000"
],
"annualFaceAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000"
],
"annualForcedWithdrawalDueToGuidelinesAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualGuidelineLevelPremiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000",
"14703.530000"
],
"annualGuidelineMaximumPremiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"205849.420000",
"220552.950000",
"235256.480000",
"249960.010000",
"264663.540000",
"279367.070000",
"294070.600000",
"308774.130000",
"323477.660000",
"338181.190000",
"352884.720000",
"367588.250000"
],
"annualGuidelineSinglePremiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000",
"204035.700000"
],
"annualInterestCredited": [
"0.000000",
"0.000000",
"0.000000",
"1487.021009",
"1561.321402",
"1581.664699",
"1599.535579",
"1614.593281",
"1626.442693",
"1634.690046",
"1767.485260",
"1772.006278",
"1771.455968",
"1765.003119",
"1751.458188",
"1729.577084",
"1697.710939",
"1653.873087",
"1595.965180",
"1521.726876",
"1429.377553",
"1316.395010",
"1179.300275",
"1014.318889",
"816.547789",
"579.633667",
"298.044821",
"0.000000"
],
"annualInterestRate": [
"0.000000",
"0.000000",
"0.000000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000",
"3.600000"
],
"annualInterstCreditedAmount": [
"0.000000",
"0.000000",
"0.000000",
"1487.021009",
"1561.321402",
"1581.664699",
"1599.535579",
"1614.593281",
"1626.442693",
"1634.690046",
"1767.485260",
"1772.006278",
"1771.455968",
"1765.003119",
"1751.458188",
"1729.577084",
"1697.710939",
"1653.873087",
"1595.965180",
"1521.726876",
"1429.377553",
"1316.395010",
"1179.300275",
"1014.318889",
"816.547789",
"579.633667",
"298.044821",
"29.184164"
],
"annualKey": [
"0.000000",
"0.000000",
"0.000000",
"1.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualLoanInterestCreditedAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualLoanInterestDueAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualLoanPayoffAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualMaximumLoanAmount": [
"0.000000",
"0.000000",
"0.000000",
"43201.913097",
"43882.098942",
"44493.032836",
"45039.218999",
"45510.885769",
"45898.487950",
"46189.429061",
"49941.195517",
"50141.408442",
"50207.581182",
"50121.950058",
"49856.027440",
"49371.669822",
"48636.139127",
"47590.771492",
"46181.358204",
"44343.991120",
"42014.555462",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021"
],
"annualMaximumWithdrawalAmount": [
"0.000000",
"0.000000",
"0.000000",
"43201.913097",
"43443.277953",
"44048.102508",
"44588.826809",
"45055.776912",
"45439.503071",
"45727.534771",
"49441.783562",
"49639.994358",
"49705.505371",
"49620.730558",
"49357.467165",
"48877.953124",
"48149.777735",
"47114.863777",
"45719.544622",
"43900.551208",
"41594.409907",
"38762.819909",
"35307.214573",
"31130.905099",
"26120.174117",
"20117.060811",
"12925.972271",
"4426.613751"
],
"annualMinimumPremiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualModifiedEndowmentContractIndicatorAdjustmentIndicator": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualNetAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"43882.098942",
"44493.032836",
"45039.218999",
"45510.885769",
"45898.487950",
"46189.429061",
"49941.195517",
"50141.408442",
"50207.581182",
"50121.950058",
"49856.027440",
"49371.669822",
"48636.139127",
"47590.771492",
"46181.358204",
"44343.991120",
"42014.555462",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"0.000000"
],
"annualNetAmountAtRisk": [
"0.000000",
"0.000000",
"0.000000",
"706173.713699",
"705558.730151",
"705007.060624",
"704529.082052",
"704134.358571",
"703835.227861",
"703641.829684",
"699875.561995",
"699798.028255",
"699870.790311",
"700121.425646",
"700587.257262",
"701301.479579",
"702320.553728",
"703699.061884",
"705500.083159",
"707787.708079",
"710602.779995",
"714039.676124",
"718196.209464",
"723185.764737",
"729164.064499",
"736325.396547",
"744797.733480",
"0.000000"
],
"annualNetDeathBenefitAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"0.000000"
],
"annualNetSurrenderValue": [
"0.000000",
"0.000000",
"0.000000",
"43882.098942",
"44493.032836",
"45039.218999",
"45510.885769",
"45898.487950",
"46189.429061",
"49941.195517",
"50141.408442",
"50207.581182",
"50121.950058",
"49856.027440",
"49371.669822",
"48636.139127",
"47590.771492",
"46181.358204",
"44343.991120",
"42014.555462",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"0.000000"
],
"annualPerUnitCharge": [
"0.000000",
"0.000000",
"0.000000",
"165.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000"
],
"annualPolicyManagementFee": [
"96.000000"
],
"annualPolicyNetOutlayAmount": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualPolicyNetOutlayAmountForExpenseSummary": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualPolicyValue": [
"0.000000",
"0.000000",
"0.000000",
"43882.098942",
"44493.032836",
"45039.218999",
"45510.885769",
"45898.487950",
"46189.429061",
"49941.195517",
"50141.408442",
"50207.581182",
"50121.950058",
"49856.027440",
"49371.669822",
"48636.139127",
"47590.771492",
"46181.358204",
"44343.991120",
"42014.555462",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"0.000000"
],
"annualPremiumAmount": [
"0.000000"
],
"annualPremiumCharge": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualPremiumOutlayAmount": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualPremiumOutlayKey": [
"0.000000",
"0.000000",
"0.000000",
"1.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualRiderCharges": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualSevenPayPremiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000",
"56743.150000"
],
"annualSurrenderChargeAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualSurrenderValue": [
"0.000000",
"0.000000",
"0.000000",
"43882.098942",
"44493.032836",
"45039.218999",
"45510.885769",
"45898.487950",
"46189.429061",
"49941.195517",
"50141.408442",
"50207.581182",
"50121.950058",
"49856.027440",
"49371.669822",
"48636.139127",
"47590.771492",
"46181.358204",
"44343.991120",
"42014.555462",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"0.000000"
],
"annualTaxDueAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualTaxableAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualTotalDistributionAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualWithdrawalAmount": [
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"baseCoverageEndYear": [
"28"
],
"currentInterestRate": [
"3.600000"
],
"distributionEndAge": [
"0"
],
"distributionStartAge": [
"0"
],
"inforceCumulativeModifiedEndowmentPremiumSinceLastMaterialChange": [
"0.000000"
],
"inforceInitialGuidelineLevelPremium": [
"14703.530000"
],
"inforceInitialGuidelineSinglePremium": [
"204035.700000"
],
"inforceInitialModifiedEndowmentContractPremium": [
"56743.150000"
],
"inforceInitialPolicyMonth": [
"2"
],
"inforcePolicyValuesDate": [
"19000101"
],
"inforceRemainingMonthsInPartialYear": [
"10"
],
"inforceRemainingPemiumPaymentYears": [
"16"
],
"initialFaceAmount": [
"750000.000000"
],
"initialGuidelineLevelPremium": [
"14703.530000"
],
"initialMinimumPremiumAmount": [
"0.000000"
],
"initialModifiedEndowmentPremium": [
"0.000000"
],
"initialPremium": [
"0.000000"
],
"insuranceAgeAtEndOfYear": [
"0.000000",
"0.000000",
"0.000000",
"51.000000",
"52.000000",
"53.000000",
"54.000000",
"55.000000",
"56.000000",
"57.000000",
"58.000000",
"59.000000",
"60.000000",
"61.000000",
"62.000000",
"63.000000",
"64.000000",
"65.000000",
"66.000000",
"67.000000",
"68.000000",
"69.000000",
"70.000000",
"71.000000",
"72.000000",
"73.000000",
"74.000000",
"75.000000"
],
"insuranceAgeAtLastDeathBenefitOptionChange": [
"47"
],
"insuranceAgeAtLastFaceChange": [
"47"
],
"interestRate": [
"3.600000"
],
"issueAge": [
"47"
],
"lapseAge": [
"75"
],
"lapseYear": [
"28"
],
"loanChargeRate": [
"3.750000"
],
"loanChargeRateArrears": [
"3.750000"
],
"loanCreditRate": [
"2.000000"
],
"loanTakenIndicator": [
"0"
],
"matchAnnualCumulativeVestedPremiumAmount": [
"41659.860000",
"41659.860000",
"41659.860000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000"
],
"matchAnnualPremiumAmount": [
"0.000010",
"0.000010",
"0.000010",
"17.292000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"matchAnnualUnvestedAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"2885.314566",
"2989.185891",
"3096.796583",
"3208.281260",
"3323.779385",
"3443.435443",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"matchAnnualVestedPremiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"matchMaxPercent": [
"10.000000"
],
"matchMaximumPremiumAmount": [
"310.000000"
],
"matchMaximumYear": [
"7"
],
"matchPercent": [
"10.000000"
],
"matchPrintColumnMessageFlag": [
"1"
],
"matchTransferAmount": [
"3567.399119"
],
"matchVestingPrintColumnMessageFlag": [
"1"
],
"matchVestingYears": [
"10"
],
"matchYears": [
"7"
],
"maturityYear": [
"74"
],
"minimumNoLapseGuaranteeTestYears": [
"20"
],
"modifiedEndowmentContractAdjustmentIndicator": [
"0"
],
"modifiedEndowmentContractConversionYear": [
"0"
],
"netAccountValueAtEndOfPremiumPayments": [
"42014.555462"
],
"payToAge": [
"67"
],
"paymentMode": [
"12"
],
"paymentTerm": [
"20"
],
"policyBasis": [
"0.000000",
"0.000000",
"0.000000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000",
"42885.150000"
],
"policyGain": [
"0.000000",
"0.000000",
"0.000000",
"941.140000",
"1556.120000",
"2107.790000",
"2585.770000",
"2980.490000",
"3279.620000",
"3473.020000",
"7239.290000",
"7316.820000",
"7244.060000",
"6993.420000",
"6527.590000",
"5813.370000",
"4794.300000",
"3415.790000",
"1614.770000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"policyStartYear": [
"4"
],
"policyYear": [
"0.000000",
"0.000000",
"0.000000",
"4.000000",
"5.000000",
"6.000000",
"7.000000",
"8.000000",
"9.000000",
"10.000000",
"11.000000",
"12.000000",
"13.000000",
"14.000000",
"15.000000",
"16.000000",
"17.000000",
"18.000000",
"19.000000",
"20.000000",
"21.000000",
"22.000000",
"23.000000",
"24.000000",
"25.000000",
"26.000000",
"27.000000",
"28.000000"
],
"policyYearOfLastDeathBenefitOptionChange": [
"0"
],
"policyYearOfLastFaceChagne": [
"0"
],
"premiumAmount": [
"0.000000"
],
"premiumDuration": [
"20"
],
"premiumDurationAge": [
"67"
],
"scenarioEndAge": [
"75"
],
"totalFirstPaymentAmount": [
"0.000000"
],
"totalPremiumDueToFaceAmount": [
"0.000000"
],
"zeroPremiumIndicator": [
"1"
]
},
"guaranteed": {
"annualAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"41105.047006",
"38631.318398",
"35954.403434",
"33063.240076",
"29946.291579",
"26606.250361",
"26041.495867",
"22305.012095",
"18325.000713",
"14051.640329",
"9418.276509",
"4318.553119",
"-1317.961268",
"-7505.461268",
"-14262.931268",
"-21635.461268",
"-29660.491268",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"-5569.446412"
],
"annualCostOfInsurance": [
"0.000000",
"0.000000",
"0.000000",
"2336.635660",
"2689.266005",
"2866.756088",
"3053.227899",
"3249.043581",
"3439.935685",
"3618.818673",
"3795.410328",
"4000.465733",
"4252.652846",
"4568.218856",
"4985.989456",
"5471.267908",
"6007.500000",
"6577.470000",
"7192.530000",
"7845.030000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualDeathBenefitAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000"
],
"annualExpenseCharge": [
"180.000000",
"180.000000",
"180.000000",
"165.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"180.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualNetAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"41105.047006",
"38631.318398",
"35954.403434",
"33063.240076",
"29946.291579",
"26606.250361",
"26041.495867",
"22305.012095",
"18325.000713",
"14051.640329",
"9418.276509",
"4318.553119",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualNetDeathBenefitAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualNetSurrenderValue": [
"0.000000",
"0.000000",
"0.000000",
"41105.047006",
"38631.318398",
"35954.403434",
"33063.240076",
"29946.291579",
"26606.250361",
"26041.495867",
"22305.012095",
"18325.000713",
"14051.640329",
"9418.276509",
"4318.553119",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualPolicyNetOutlayAmount": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualSurrenderValue": [
"0.000000",
"0.000000",
"0.000000",
"41105.047006",
"38631.318398",
"35954.403434",
"33063.240076",
"29946.291579",
"26606.250361",
"26041.495867",
"22305.012095",
"18325.000713",
"14051.640329",
"9418.276509",
"4318.553119",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"0.000000"
],
"baseCoverageEndYear": [
"21"
],
"currentInterestRate": [
"1.000000"
],
"lapseAge": [
"68"
],
"lapseYear": [
"21"
],
"premiumAmount": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"scenarioEndAge": [
"68"
]
},
"meta": {
"productVersion": [
"1"
]
},
"midpoint": {
"annualAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"42488.642463",
"41533.980203",
"40425.842851",
"39152.654805",
"37702.677605",
"36069.668831",
"37519.282263",
"35588.835225",
"33441.993636",
"31043.840235",
"28345.575744",
"25273.841230",
"21774.042763",
"17772.731100",
"13207.609438",
"8009.198640",
"2109.388582",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"-5569.446412"
],
"annualDeathBenefitAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000"
],
"annualNetAccountValue": [
"0.000000",
"0.000000",
"0.000000",
"42488.642463",
"41533.980203",
"40425.842851",
"39152.654805",
"37702.677605",
"36069.668831",
"37519.282263",
"35588.835225",
"33441.993636",
"31043.840235",
"28345.575744",
"25273.841230",
"21774.042763",
"17772.731100",
"13207.609438",
"8009.198640",
"2109.388582",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualNetDeathBenefitAmount": [
"0.000000",
"0.000000",
"0.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"750000.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualNetSurrenderValue": [
"0.000000",
"0.000000",
"0.000000",
"42488.642463",
"41533.980203",
"40425.842851",
"39152.654805",
"37702.677605",
"36069.668831",
"37519.282263",
"35588.835225",
"33441.993636",
"31043.840235",
"28345.575744",
"25273.841230",
"21774.042763",
"17772.731100",
"13207.609438",
"8009.198640",
"2109.388582",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualPolicyNetOutlayAmount": [
"0.000000",
"0.000000",
"0.000000",
"1225.290000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000",
"0.000000"
],
"annualSurrenderValue": [
"0.000000",
"0.000000",
"0.000000",
"42488.642463",
"41533.980203",
"40425.842851",
"39152.654805",
"37702.677605",
"36069.668831",
"37519.282263",
"35588.835225",
"33441.993636",
"31043.840235",
"28345.575744",
"25273.841230",
"21774.042763",
"17772.731100",
"13207.609438",
"8009.198640",
"2109.388582",
"39154.363544",
"35663.853105",
"31445.358686",
"26384.014260",
"20320.263445",
"13056.537647",
"4471.327021",
"0.000000"
],
"baseCoverageEndYear": [
"21"
],
"currentInterestRate": [
"2.300000"
],
"lapseAge": [
"68"
],
"lapseYear": [
"21"
]
}
},
"scenarios": [
]
}
}