Advertisement
Not a member of Pastebin yet?
Sign Up,
it unlocks many cool features!
- {
- "illustrationId": "E9935B9C89",
- "type": "Base",
- "language": "English",
- "layout": "AllYears",
- "illustrationDate": "2019-10-15T00:00:00",
- "policy": {
- "policyId": "Policy.1",
- "businessType": "NewBusiness",
- "depositAmount": null,
- "depositMode": "Monthly",
- "depositOption": null,
- "duration": 78,
- "effectiveDate": "2019-10-15",
- "depositStartDate": "2019-10-15",
- "depositEndDate": null,
- "depositDuration": null,
- "lifetimeDepositOptionAmt": 146676.0,
- "maximumAdditionalDepositAmt": 5256.87,
- "maximumDepositAmt": 0.0,
- "maximumNaar": 2486321.33,
- "annualizedMinimumModalPremium": 14667.599999999999,
- "minimumModalPremium": 1222.3,
- "policyFee": null,
- "policyNumber": null,
- "premiumOffset": null,
- "product": "Par",
- "productFamily": "Par",
- "productVersion": "1",
- "rates": {
- "alternateDividendScale": "CurrentLess50bp",
- "marginalTaxRate": 50.0,
- "primaryDividendScale": "Current"
- },
- "solveType": "None",
- "specialQuote": "None",
- "taxStatus": "None",
- "terminationDate": "2097-10-14",
- "vitalityFee": 0.0,
- "coverageCompare": null,
- "coverage": [
- {
- "coverageId": "Pay.1",
- "parentCoverageId": null,
- "amount": 500000.0,
- "avAllocationCode": "None",
- "coiToZeroYear": 21,
- "coverageType": "Single",
- "customAmount": null,
- "depositDuration": 0,
- "depositOptionLimitTerminationDate": "0001-01-01",
- "depositOptionProductLimit": 0.0,
- "dividendOption": {
- "type": "Pui",
- "switchYear": null,
- "switchStartDate": null
- },
- "duration": 78,
- "effectiveDate": "2019-10-15",
- "equivalentAge": null,
- "indicatorCode": "Base",
- "initialAmount": 0.0,
- "lifetimeDepositOptionLimit": 0.0,
- "lifeExpectancyYear": null,
- "minimumModalPremium": 1222.3,
- "product": "Pay20",
- "ratesVersion": "1",
- "specialQuote": "None",
- "taxAge": 0,
- "terminationDate": "2097-10-14",
- "totalCumulativeDepOptAmt": 0.0,
- "vitality": null,
- "life": [
- {
- "partyId": "Life.1",
- "age": 22,
- "gender": "Male",
- "healthstyle": "NonSmoker",
- "riderExpiry": 0,
- "lifeExpectancyYear": null
- }
- ],
- "rating": null
- },
- {
- "coverageId": "Pui-Pay.1",
- "parentCoverageId": "Pay.1",
- "amount": null,
- "avAllocationCode": "None",
- "coiToZeroYear": null,
- "coverageType": "Single",
- "customAmount": null,
- "depositDuration": 0,
- "depositOptionLimitTerminationDate": "0001-01-01",
- "depositOptionProductLimit": 0.0,
- "dividendOption": null,
- "duration": 78,
- "effectiveDate": "2019-10-15",
- "equivalentAge": null,
- "indicatorCode": "Enhancer",
- "initialAmount": 0.0,
- "lifetimeDepositOptionLimit": 0.0,
- "lifeExpectancyYear": null,
- "minimumModalPremium": null,
- "product": "PUI",
- "ratesVersion": "1",
- "specialQuote": "None",
- "taxAge": 0,
- "terminationDate": "2097-10-14",
- "totalCumulativeDepOptAmt": 0.0,
- "vitality": null,
- "life": [
- {
- "partyId": "Life.1",
- "age": 22,
- "gender": "Male",
- "healthstyle": "NonSmoker",
- "riderExpiry": 0,
- "lifeExpectancyYear": null
- }
- ],
- "rating": null
- },
- {
- "coverageId": "Doi-Pay.1",
- "parentCoverageId": "Pay.1",
- "amount": null,
- "avAllocationCode": "None",
- "coiToZeroYear": null,
- "coverageType": "Single",
- "customAmount": null,
- "depositDuration": 0,
- "depositOptionLimitTerminationDate": "0001-01-01",
- "depositOptionProductLimit": 0.0,
- "dividendOption": null,
- "duration": 78,
- "effectiveDate": "2019-10-15",
- "equivalentAge": null,
- "indicatorCode": "Enhancer",
- "initialAmount": 0.0,
- "lifetimeDepositOptionLimit": 0.0,
- "lifeExpectancyYear": null,
- "minimumModalPremium": null,
- "product": "DOI",
- "ratesVersion": "1",
- "specialQuote": "None",
- "taxAge": 0,
- "terminationDate": "2097-10-14",
- "totalCumulativeDepOptAmt": 0.0,
- "vitality": null,
- "life": [
- {
- "partyId": "Life.1",
- "age": 22,
- "gender": "Male",
- "healthstyle": "NonSmoker",
- "riderExpiry": 0,
- "lifeExpectancyYear": null
- }
- ],
- "rating": null
- }
- ],
- "investment": null,
- "withdrawal": null
- },
- "commission": null,
- "concept": {
- "dividendScale": {
- "type": "Primary"
- },
- "investmentAllocation": [
- {
- "type": "Interest",
- "percentage": 100.0,
- "rate": 0.0
- }
- ],
- "lifeExpectancy": {
- "age": 82,
- "plusDuration": 5,
- "deathAge": 83,
- "year": 61,
- "endDate": "2085-10-14"
- },
- "type": "CEB",
- "alternativeInvestmentLumpSumIndicator": false,
- "alternativeInvestmentLumpSum": 0.0,
- "corporateTaxRate": 50.0,
- "personalDividendRate": 35.0,
- "netEstateValueInsurance": 0.0,
- "netEstateValueInvestment": 0.0,
- "nrvAlternativeInvestmentAtDeathAge": 0.0,
- "nrvAtDeathAge": 0.0
- },
- "user": {
- "userId": null,
- "type": "Advisor",
- "name": null
- },
- "importantEvent": [
- {
- "type": "MaxNetAmountAtRisk",
- "basisType": "None",
- "amount": 2486321.33,
- "year": [
- 45
- ]
- },
- {
- "type": "BaseCoverageToZero",
- "basisType": "None",
- "year": [
- 20
- ],
- "coverageId": "Pay.1"
- },
- {
- "type": "CoverageExpiry",
- "basisType": "None",
- "year": [
- 78
- ],
- "coverageId": "Pay.1",
- "partyId": "Life.1"
- },
- {
- "type": "CoverageExpiry",
- "basisType": "None",
- "year": [
- 78
- ],
- "coverageId": "Pui-Pay.1",
- "partyId": "Life.1"
- },
- {
- "type": "CoverageExpiry",
- "basisType": "None",
- "year": [
- 78
- ],
- "coverageId": "Doi-Pay.1",
- "partyId": "Life.1"
- },
- {
- "type": "LifeExpectancy",
- "basisType": "None",
- "year": [
- 61
- ]
- }
- ],
- "underwritingRequirement": [
- {
- "partyId": "Life.1",
- "totalInsurabilityAmount": 500000.0,
- "requirement": null
- }
- ],
- "party": [
- {
- "partyId": "Life.1",
- "type": "Insured",
- "designation": null,
- "address": null,
- "person": {
- "age": 22,
- "birthdate": "1997-10-15",
- "gender": "Male",
- "deceased": null,
- "firstName": "Kenny",
- "middleName": null,
- "lastName": "Mathews",
- "fullName": "Kenny Mathews"
- },
- "preferredLanguage": "English",
- "salutation": null,
- "phone": null
- }
- ],
- "section": null,
- "vector": [
- {
- "type": "GuaranteedCashValue",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 5092.9
- },
- {
- "year": 2,
- "amount": 13777.94
- },
- {
- "year": 3,
- "amount": 20972.26
- },
- {
- "year": 4,
- "amount": 29604.76
- },
- {
- "year": 5,
- "amount": 38485.91
- },
- {
- "year": 6,
- "amount": 47623.38
- },
- {
- "year": 7,
- "amount": 57025.1
- },
- {
- "year": 8,
- "amount": 66699.23
- },
- {
- "year": 9,
- "amount": 76654.19
- },
- {
- "year": 10,
- "amount": 86898.67
- },
- {
- "year": 11,
- "amount": 97441.61
- },
- {
- "year": 12,
- "amount": 108288.56
- },
- {
- "year": 13,
- "amount": 117362.07
- },
- {
- "year": 14,
- "amount": 121051.89
- },
- {
- "year": 15,
- "amount": 124867.63
- },
- {
- "year": 16,
- "amount": 128814.01
- },
- {
- "year": 17,
- "amount": 132903.21
- },
- {
- "year": 18,
- "amount": 137129.58
- },
- {
- "year": 19,
- "amount": 141494.79
- },
- {
- "year": 20,
- "amount": 145986.63
- },
- {
- "year": 21,
- "amount": 150610.51
- },
- {
- "year": 22,
- "amount": 155361.83
- },
- {
- "year": 23,
- "amount": 160246.4
- },
- {
- "year": 24,
- "amount": 165263.64
- },
- {
- "year": 25,
- "amount": 170413.32
- },
- {
- "year": 26,
- "amount": 175695.56
- },
- {
- "year": 27,
- "amount": 181114.06
- },
- {
- "year": 28,
- "amount": 186666.64
- },
- {
- "year": 29,
- "amount": 192354.72
- },
- {
- "year": 30,
- "amount": 198177.19
- },
- {
- "year": 31,
- "amount": 204133.55
- },
- {
- "year": 32,
- "amount": 210223.92
- },
- {
- "year": 33,
- "amount": 216449.13
- },
- {
- "year": 34,
- "amount": 222802.44
- },
- {
- "year": 35,
- "amount": 229283.58
- },
- {
- "year": 36,
- "amount": 235890.59
- },
- {
- "year": 37,
- "amount": 242617.46
- },
- {
- "year": 38,
- "amount": 249457.11
- },
- {
- "year": 39,
- "amount": 256403.99
- },
- {
- "year": 40,
- "amount": 263449.56
- },
- {
- "year": 41,
- "amount": 270584.94
- },
- {
- "year": 42,
- "amount": 277801.31
- },
- {
- "year": 43,
- "amount": 285087.99
- },
- {
- "year": 44,
- "amount": 292433.01
- },
- {
- "year": 45,
- "amount": 299823.6
- },
- {
- "year": 46,
- "amount": 307246.74
- },
- {
- "year": 47,
- "amount": 314691.54
- },
- {
- "year": 48,
- "amount": 322144.27
- },
- {
- "year": 49,
- "amount": 329592.71
- },
- {
- "year": 50,
- "amount": 337028.41
- },
- {
- "year": 51,
- "amount": 343794.37
- },
- {
- "year": 52,
- "amount": 349877.75
- },
- {
- "year": 53,
- "amount": 355935.46
- },
- {
- "year": 54,
- "amount": 361978.77
- },
- {
- "year": 55,
- "amount": 368018.15
- },
- {
- "year": 56,
- "amount": 374070.63
- },
- {
- "year": 57,
- "amount": 380156.25
- },
- {
- "year": 58,
- "amount": 386298.85
- },
- {
- "year": 59,
- "amount": 392529.33
- },
- {
- "year": 60,
- "amount": 398753.88
- },
- {
- "year": 61,
- "amount": 404873.85
- },
- {
- "year": 62,
- "amount": 410873.93
- },
- {
- "year": 63,
- "amount": 416719.24
- },
- {
- "year": 64,
- "amount": 422377.63
- },
- {
- "year": 65,
- "amount": 427810.52
- },
- {
- "year": 66,
- "amount": 432964.58
- },
- {
- "year": 67,
- "amount": 437788.23
- },
- {
- "year": 68,
- "amount": 442248.8
- },
- {
- "year": 69,
- "amount": 446313.93
- },
- {
- "year": 70,
- "amount": 450120.5
- },
- {
- "year": 71,
- "amount": 453824.81
- },
- {
- "year": 72,
- "amount": 457474.57
- },
- {
- "year": 73,
- "amount": 461193.27
- },
- {
- "year": 74,
- "amount": 465229.78
- },
- {
- "year": 75,
- "amount": 470016.96
- },
- {
- "year": 76,
- "amount": 476300.74
- },
- {
- "year": 77,
- "amount": 485436.9
- },
- {
- "year": 78,
- "amount": 500000.0
- }
- ]
- },
- {
- "type": "GuaranteedDeathBenefit",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 500000.0
- },
- {
- "year": 2,
- "amount": 500000.0
- },
- {
- "year": 3,
- "amount": 500000.0
- },
- {
- "year": 4,
- "amount": 500000.0
- },
- {
- "year": 5,
- "amount": 500000.0
- },
- {
- "year": 6,
- "amount": 500000.0
- },
- {
- "year": 7,
- "amount": 500000.0
- },
- {
- "year": 8,
- "amount": 500000.0
- },
- {
- "year": 9,
- "amount": 500000.0
- },
- {
- "year": 10,
- "amount": 500000.0
- },
- {
- "year": 11,
- "amount": 500000.0
- },
- {
- "year": 12,
- "amount": 500000.0
- },
- {
- "year": 13,
- "amount": 500000.0
- },
- {
- "year": 14,
- "amount": 500000.0
- },
- {
- "year": 15,
- "amount": 500000.0
- },
- {
- "year": 16,
- "amount": 500000.0
- },
- {
- "year": 17,
- "amount": 500000.0
- },
- {
- "year": 18,
- "amount": 500000.0
- },
- {
- "year": 19,
- "amount": 500000.0
- },
- {
- "year": 20,
- "amount": 500000.0
- },
- {
- "year": 21,
- "amount": 500000.0
- },
- {
- "year": 22,
- "amount": 500000.0
- },
- {
- "year": 23,
- "amount": 500000.0
- },
- {
- "year": 24,
- "amount": 500000.0
- },
- {
- "year": 25,
- "amount": 500000.0
- },
- {
- "year": 26,
- "amount": 500000.0
- },
- {
- "year": 27,
- "amount": 500000.0
- },
- {
- "year": 28,
- "amount": 500000.0
- },
- {
- "year": 29,
- "amount": 500000.0
- },
- {
- "year": 30,
- "amount": 500000.0
- },
- {
- "year": 31,
- "amount": 500000.0
- },
- {
- "year": 32,
- "amount": 500000.0
- },
- {
- "year": 33,
- "amount": 500000.0
- },
- {
- "year": 34,
- "amount": 500000.0
- },
- {
- "year": 35,
- "amount": 500000.0
- },
- {
- "year": 36,
- "amount": 500000.0
- },
- {
- "year": 37,
- "amount": 500000.0
- },
- {
- "year": 38,
- "amount": 500000.0
- },
- {
- "year": 39,
- "amount": 500000.0
- },
- {
- "year": 40,
- "amount": 500000.0
- },
- {
- "year": 41,
- "amount": 500000.0
- },
- {
- "year": 42,
- "amount": 500000.0
- },
- {
- "year": 43,
- "amount": 500000.0
- },
- {
- "year": 44,
- "amount": 500000.0
- },
- {
- "year": 45,
- "amount": 500000.0
- },
- {
- "year": 46,
- "amount": 500000.0
- },
- {
- "year": 47,
- "amount": 500000.0
- },
- {
- "year": 48,
- "amount": 500000.0
- },
- {
- "year": 49,
- "amount": 500000.0
- },
- {
- "year": 50,
- "amount": 500000.0
- },
- {
- "year": 51,
- "amount": 500000.0
- },
- {
- "year": 52,
- "amount": 500000.0
- },
- {
- "year": 53,
- "amount": 500000.0
- },
- {
- "year": 54,
- "amount": 500000.0
- },
- {
- "year": 55,
- "amount": 500000.0
- },
- {
- "year": 56,
- "amount": 500000.0
- },
- {
- "year": 57,
- "amount": 500000.0
- },
- {
- "year": 58,
- "amount": 500000.0
- },
- {
- "year": 59,
- "amount": 500000.0
- },
- {
- "year": 60,
- "amount": 500000.0
- },
- {
- "year": 61,
- "amount": 500000.0
- },
- {
- "year": 62,
- "amount": 500000.0
- },
- {
- "year": 63,
- "amount": 500000.0
- },
- {
- "year": 64,
- "amount": 500000.0
- },
- {
- "year": 65,
- "amount": 500000.0
- },
- {
- "year": 66,
- "amount": 500000.0
- },
- {
- "year": 67,
- "amount": 500000.0
- },
- {
- "year": 68,
- "amount": 500000.0
- },
- {
- "year": 69,
- "amount": 500000.0
- },
- {
- "year": 70,
- "amount": 500000.0
- },
- {
- "year": 71,
- "amount": 500000.0
- },
- {
- "year": 72,
- "amount": 500000.0
- },
- {
- "year": 73,
- "amount": 500000.0
- },
- {
- "year": 74,
- "amount": 500000.0
- },
- {
- "year": 75,
- "amount": 500000.0
- },
- {
- "year": 76,
- "amount": 500000.0
- },
- {
- "year": 77,
- "amount": 500000.0
- },
- {
- "year": 78,
- "amount": 500000.0
- }
- ]
- },
- {
- "type": "ModalScheduledPremium",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 14667.6
- },
- {
- "year": 2,
- "amount": 14667.6
- },
- {
- "year": 3,
- "amount": 14667.6
- },
- {
- "year": 4,
- "amount": 14667.6
- },
- {
- "year": 5,
- "amount": 14667.6
- },
- {
- "year": 6,
- "amount": 14667.6
- },
- {
- "year": 7,
- "amount": 14667.6
- },
- {
- "year": 8,
- "amount": 14667.6
- },
- {
- "year": 9,
- "amount": 14667.6
- },
- {
- "year": 10,
- "amount": 14667.6
- },
- {
- "year": 11,
- "amount": 14667.6
- },
- {
- "year": 12,
- "amount": 14667.6
- },
- {
- "year": 13,
- "amount": 14667.6
- },
- {
- "year": 14,
- "amount": 14667.6
- },
- {
- "year": 15,
- "amount": 14667.6
- },
- {
- "year": 16,
- "amount": 14667.6
- },
- {
- "year": 17,
- "amount": 14667.6
- },
- {
- "year": 18,
- "amount": 14667.6
- },
- {
- "year": 19,
- "amount": 14667.6
- },
- {
- "year": 20,
- "amount": 14667.6
- },
- {
- "year": 21,
- "amount": 0.0
- },
- {
- "year": 22,
- "amount": 0.0
- },
- {
- "year": 23,
- "amount": 0.0
- },
- {
- "year": 24,
- "amount": 0.0
- },
- {
- "year": 25,
- "amount": 0.0
- },
- {
- "year": 26,
- "amount": 0.0
- },
- {
- "year": 27,
- "amount": 0.0
- },
- {
- "year": 28,
- "amount": 0.0
- },
- {
- "year": 29,
- "amount": 0.0
- },
- {
- "year": 30,
- "amount": 0.0
- },
- {
- "year": 31,
- "amount": 0.0
- },
- {
- "year": 32,
- "amount": 0.0
- },
- {
- "year": 33,
- "amount": 0.0
- },
- {
- "year": 34,
- "amount": 0.0
- },
- {
- "year": 35,
- "amount": 0.0
- },
- {
- "year": 36,
- "amount": 0.0
- },
- {
- "year": 37,
- "amount": 0.0
- },
- {
- "year": 38,
- "amount": 0.0
- },
- {
- "year": 39,
- "amount": 0.0
- },
- {
- "year": 40,
- "amount": 0.0
- },
- {
- "year": 41,
- "amount": 0.0
- },
- {
- "year": 42,
- "amount": 0.0
- },
- {
- "year": 43,
- "amount": 0.0
- },
- {
- "year": 44,
- "amount": 0.0
- },
- {
- "year": 45,
- "amount": 0.0
- },
- {
- "year": 46,
- "amount": 0.0
- },
- {
- "year": 47,
- "amount": 0.0
- },
- {
- "year": 48,
- "amount": 0.0
- },
- {
- "year": 49,
- "amount": 0.0
- },
- {
- "year": 50,
- "amount": 0.0
- },
- {
- "year": 51,
- "amount": 0.0
- },
- {
- "year": 52,
- "amount": 0.0
- },
- {
- "year": 53,
- "amount": 0.0
- },
- {
- "year": 54,
- "amount": 0.0
- },
- {
- "year": 55,
- "amount": 0.0
- },
- {
- "year": 56,
- "amount": 0.0
- },
- {
- "year": 57,
- "amount": 0.0
- },
- {
- "year": 58,
- "amount": 0.0
- },
- {
- "year": 59,
- "amount": 0.0
- },
- {
- "year": 60,
- "amount": 0.0
- },
- {
- "year": 61,
- "amount": 0.0
- },
- {
- "year": 62,
- "amount": 0.0
- },
- {
- "year": 63,
- "amount": 0.0
- },
- {
- "year": 64,
- "amount": 0.0
- },
- {
- "year": 65,
- "amount": 0.0
- },
- {
- "year": 66,
- "amount": 0.0
- },
- {
- "year": 67,
- "amount": 0.0
- },
- {
- "year": 68,
- "amount": 0.0
- },
- {
- "year": 69,
- "amount": 0.0
- },
- {
- "year": 70,
- "amount": 0.0
- },
- {
- "year": 71,
- "amount": 0.0
- },
- {
- "year": 72,
- "amount": 0.0
- },
- {
- "year": 73,
- "amount": 0.0
- },
- {
- "year": 74,
- "amount": 0.0
- },
- {
- "year": 75,
- "amount": 0.0
- },
- {
- "year": 76,
- "amount": 0.0
- },
- {
- "year": 77,
- "amount": 0.0
- },
- {
- "year": 78,
- "amount": 0.0
- }
- ]
- },
- {
- "type": "PaidPremium",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 14667.6
- },
- {
- "year": 2,
- "amount": 14667.6
- },
- {
- "year": 3,
- "amount": 14667.6
- },
- {
- "year": 4,
- "amount": 14667.6
- },
- {
- "year": 5,
- "amount": 14667.6
- },
- {
- "year": 6,
- "amount": 14667.6
- },
- {
- "year": 7,
- "amount": 14667.6
- },
- {
- "year": 8,
- "amount": 14667.6
- },
- {
- "year": 9,
- "amount": 14667.6
- },
- {
- "year": 10,
- "amount": 14667.6
- },
- {
- "year": 11,
- "amount": 14667.6
- },
- {
- "year": 12,
- "amount": 14667.6
- },
- {
- "year": 13,
- "amount": 14667.6
- },
- {
- "year": 14,
- "amount": 14667.6
- },
- {
- "year": 15,
- "amount": 14667.6
- },
- {
- "year": 16,
- "amount": 14667.6
- },
- {
- "year": 17,
- "amount": 14667.6
- },
- {
- "year": 18,
- "amount": 14667.6
- },
- {
- "year": 19,
- "amount": 14667.6
- },
- {
- "year": 20,
- "amount": 14667.6
- },
- {
- "year": 21,
- "amount": 0.0
- },
- {
- "year": 22,
- "amount": 0.0
- },
- {
- "year": 23,
- "amount": 0.0
- },
- {
- "year": 24,
- "amount": 0.0
- },
- {
- "year": 25,
- "amount": 0.0
- },
- {
- "year": 26,
- "amount": 0.0
- },
- {
- "year": 27,
- "amount": 0.0
- },
- {
- "year": 28,
- "amount": 0.0
- },
- {
- "year": 29,
- "amount": 0.0
- },
- {
- "year": 30,
- "amount": 0.0
- },
- {
- "year": 31,
- "amount": 0.0
- },
- {
- "year": 32,
- "amount": 0.0
- },
- {
- "year": 33,
- "amount": 0.0
- },
- {
- "year": 34,
- "amount": 0.0
- },
- {
- "year": 35,
- "amount": 0.0
- },
- {
- "year": 36,
- "amount": 0.0
- },
- {
- "year": 37,
- "amount": 0.0
- },
- {
- "year": 38,
- "amount": 0.0
- },
- {
- "year": 39,
- "amount": 0.0
- },
- {
- "year": 40,
- "amount": 0.0
- },
- {
- "year": 41,
- "amount": 0.0
- },
- {
- "year": 42,
- "amount": 0.0
- },
- {
- "year": 43,
- "amount": 0.0
- },
- {
- "year": 44,
- "amount": 0.0
- },
- {
- "year": 45,
- "amount": 0.0
- },
- {
- "year": 46,
- "amount": 0.0
- },
- {
- "year": 47,
- "amount": 0.0
- },
- {
- "year": 48,
- "amount": 0.0
- },
- {
- "year": 49,
- "amount": 0.0
- },
- {
- "year": 50,
- "amount": 0.0
- },
- {
- "year": 51,
- "amount": 0.0
- },
- {
- "year": 52,
- "amount": 0.0
- },
- {
- "year": 53,
- "amount": 0.0
- },
- {
- "year": 54,
- "amount": 0.0
- },
- {
- "year": 55,
- "amount": 0.0
- },
- {
- "year": 56,
- "amount": 0.0
- },
- {
- "year": 57,
- "amount": 0.0
- },
- {
- "year": 58,
- "amount": 0.0
- },
- {
- "year": 59,
- "amount": 0.0
- },
- {
- "year": 60,
- "amount": 0.0
- },
- {
- "year": 61,
- "amount": 0.0
- },
- {
- "year": 62,
- "amount": 0.0
- },
- {
- "year": 63,
- "amount": 0.0
- },
- {
- "year": 64,
- "amount": 0.0
- },
- {
- "year": 65,
- "amount": 0.0
- },
- {
- "year": 66,
- "amount": 0.0
- },
- {
- "year": 67,
- "amount": 0.0
- },
- {
- "year": 68,
- "amount": 0.0
- },
- {
- "year": 69,
- "amount": 0.0
- },
- {
- "year": 70,
- "amount": 0.0
- },
- {
- "year": 71,
- "amount": 0.0
- },
- {
- "year": 72,
- "amount": 0.0
- },
- {
- "year": 73,
- "amount": 0.0
- },
- {
- "year": 74,
- "amount": 0.0
- },
- {
- "year": 75,
- "amount": 0.0
- },
- {
- "year": 76,
- "amount": 0.0
- },
- {
- "year": 77,
- "amount": 0.0
- },
- {
- "year": 78,
- "amount": 0.0
- }
- ]
- },
- {
- "type": "PolicyYear",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 1.0
- },
- {
- "year": 2,
- "amount": 2.0
- },
- {
- "year": 3,
- "amount": 3.0
- },
- {
- "year": 4,
- "amount": 4.0
- },
- {
- "year": 5,
- "amount": 5.0
- },
- {
- "year": 6,
- "amount": 6.0
- },
- {
- "year": 7,
- "amount": 7.0
- },
- {
- "year": 8,
- "amount": 8.0
- },
- {
- "year": 9,
- "amount": 9.0
- },
- {
- "year": 10,
- "amount": 10.0
- },
- {
- "year": 11,
- "amount": 11.0
- },
- {
- "year": 12,
- "amount": 12.0
- },
- {
- "year": 13,
- "amount": 13.0
- },
- {
- "year": 14,
- "amount": 14.0
- },
- {
- "year": 15,
- "amount": 15.0
- },
- {
- "year": 16,
- "amount": 16.0
- },
- {
- "year": 17,
- "amount": 17.0
- },
- {
- "year": 18,
- "amount": 18.0
- },
- {
- "year": 19,
- "amount": 19.0
- },
- {
- "year": 20,
- "amount": 20.0
- },
- {
- "year": 21,
- "amount": 21.0
- },
- {
- "year": 22,
- "amount": 22.0
- },
- {
- "year": 23,
- "amount": 23.0
- },
- {
- "year": 24,
- "amount": 24.0
- },
- {
- "year": 25,
- "amount": 25.0
- },
- {
- "year": 26,
- "amount": 26.0
- },
- {
- "year": 27,
- "amount": 27.0
- },
- {
- "year": 28,
- "amount": 28.0
- },
- {
- "year": 29,
- "amount": 29.0
- },
- {
- "year": 30,
- "amount": 30.0
- },
- {
- "year": 31,
- "amount": 31.0
- },
- {
- "year": 32,
- "amount": 32.0
- },
- {
- "year": 33,
- "amount": 33.0
- },
- {
- "year": 34,
- "amount": 34.0
- },
- {
- "year": 35,
- "amount": 35.0
- },
- {
- "year": 36,
- "amount": 36.0
- },
- {
- "year": 37,
- "amount": 37.0
- },
- {
- "year": 38,
- "amount": 38.0
- },
- {
- "year": 39,
- "amount": 39.0
- },
- {
- "year": 40,
- "amount": 40.0
- },
- {
- "year": 41,
- "amount": 41.0
- },
- {
- "year": 42,
- "amount": 42.0
- },
- {
- "year": 43,
- "amount": 43.0
- },
- {
- "year": 44,
- "amount": 44.0
- },
- {
- "year": 45,
- "amount": 45.0
- },
- {
- "year": 46,
- "amount": 46.0
- },
- {
- "year": 47,
- "amount": 47.0
- },
- {
- "year": 48,
- "amount": 48.0
- },
- {
- "year": 49,
- "amount": 49.0
- },
- {
- "year": 50,
- "amount": 50.0
- },
- {
- "year": 51,
- "amount": 51.0
- },
- {
- "year": 52,
- "amount": 52.0
- },
- {
- "year": 53,
- "amount": 53.0
- },
- {
- "year": 54,
- "amount": 54.0
- },
- {
- "year": 55,
- "amount": 55.0
- },
- {
- "year": 56,
- "amount": 56.0
- },
- {
- "year": 57,
- "amount": 57.0
- },
- {
- "year": 58,
- "amount": 58.0
- },
- {
- "year": 59,
- "amount": 59.0
- },
- {
- "year": 60,
- "amount": 60.0
- },
- {
- "year": 61,
- "amount": 61.0
- },
- {
- "year": 62,
- "amount": 62.0
- },
- {
- "year": 63,
- "amount": 63.0
- },
- {
- "year": 64,
- "amount": 64.0
- },
- {
- "year": 65,
- "amount": 65.0
- },
- {
- "year": 66,
- "amount": 66.0
- },
- {
- "year": 67,
- "amount": 67.0
- },
- {
- "year": 68,
- "amount": 68.0
- },
- {
- "year": 69,
- "amount": 69.0
- },
- {
- "year": 70,
- "amount": 70.0
- },
- {
- "year": 71,
- "amount": 71.0
- },
- {
- "year": 72,
- "amount": 72.0
- },
- {
- "year": 73,
- "amount": 73.0
- },
- {
- "year": 74,
- "amount": 74.0
- },
- {
- "year": 75,
- "amount": 75.0
- },
- {
- "year": 76,
- "amount": 76.0
- },
- {
- "year": 77,
- "amount": 77.0
- },
- {
- "year": 78,
- "amount": 78.0
- }
- ]
- },
- {
- "type": "PrimaryAttainedAge",
- "basisType": "Base",
- "coverageId": "Pay.1",
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 23.0
- },
- {
- "year": 2,
- "amount": 24.0
- },
- {
- "year": 3,
- "amount": 25.0
- },
- {
- "year": 4,
- "amount": 26.0
- },
- {
- "year": 5,
- "amount": 27.0
- },
- {
- "year": 6,
- "amount": 28.0
- },
- {
- "year": 7,
- "amount": 29.0
- },
- {
- "year": 8,
- "amount": 30.0
- },
- {
- "year": 9,
- "amount": 31.0
- },
- {
- "year": 10,
- "amount": 32.0
- },
- {
- "year": 11,
- "amount": 33.0
- },
- {
- "year": 12,
- "amount": 34.0
- },
- {
- "year": 13,
- "amount": 35.0
- },
- {
- "year": 14,
- "amount": 36.0
- },
- {
- "year": 15,
- "amount": 37.0
- },
- {
- "year": 16,
- "amount": 38.0
- },
- {
- "year": 17,
- "amount": 39.0
- },
- {
- "year": 18,
- "amount": 40.0
- },
- {
- "year": 19,
- "amount": 41.0
- },
- {
- "year": 20,
- "amount": 42.0
- },
- {
- "year": 21,
- "amount": 43.0
- },
- {
- "year": 22,
- "amount": 44.0
- },
- {
- "year": 23,
- "amount": 45.0
- },
- {
- "year": 24,
- "amount": 46.0
- },
- {
- "year": 25,
- "amount": 47.0
- },
- {
- "year": 26,
- "amount": 48.0
- },
- {
- "year": 27,
- "amount": 49.0
- },
- {
- "year": 28,
- "amount": 50.0
- },
- {
- "year": 29,
- "amount": 51.0
- },
- {
- "year": 30,
- "amount": 52.0
- },
- {
- "year": 31,
- "amount": 53.0
- },
- {
- "year": 32,
- "amount": 54.0
- },
- {
- "year": 33,
- "amount": 55.0
- },
- {
- "year": 34,
- "amount": 56.0
- },
- {
- "year": 35,
- "amount": 57.0
- },
- {
- "year": 36,
- "amount": 58.0
- },
- {
- "year": 37,
- "amount": 59.0
- },
- {
- "year": 38,
- "amount": 60.0
- },
- {
- "year": 39,
- "amount": 61.0
- },
- {
- "year": 40,
- "amount": 62.0
- },
- {
- "year": 41,
- "amount": 63.0
- },
- {
- "year": 42,
- "amount": 64.0
- },
- {
- "year": 43,
- "amount": 65.0
- },
- {
- "year": 44,
- "amount": 66.0
- },
- {
- "year": 45,
- "amount": 67.0
- },
- {
- "year": 46,
- "amount": 68.0
- },
- {
- "year": 47,
- "amount": 69.0
- },
- {
- "year": 48,
- "amount": 70.0
- },
- {
- "year": 49,
- "amount": 71.0
- },
- {
- "year": 50,
- "amount": 72.0
- },
- {
- "year": 51,
- "amount": 73.0
- },
- {
- "year": 52,
- "amount": 74.0
- },
- {
- "year": 53,
- "amount": 75.0
- },
- {
- "year": 54,
- "amount": 76.0
- },
- {
- "year": 55,
- "amount": 77.0
- },
- {
- "year": 56,
- "amount": 78.0
- },
- {
- "year": 57,
- "amount": 79.0
- },
- {
- "year": 58,
- "amount": 80.0
- },
- {
- "year": 59,
- "amount": 81.0
- },
- {
- "year": 60,
- "amount": 82.0
- },
- {
- "year": 61,
- "amount": 83.0
- },
- {
- "year": 62,
- "amount": 84.0
- },
- {
- "year": 63,
- "amount": 85.0
- },
- {
- "year": 64,
- "amount": 86.0
- },
- {
- "year": 65,
- "amount": 87.0
- },
- {
- "year": 66,
- "amount": 88.0
- },
- {
- "year": 67,
- "amount": 89.0
- },
- {
- "year": 68,
- "amount": 90.0
- },
- {
- "year": 69,
- "amount": 91.0
- },
- {
- "year": 70,
- "amount": 92.0
- },
- {
- "year": 71,
- "amount": 93.0
- },
- {
- "year": 72,
- "amount": 94.0
- },
- {
- "year": 73,
- "amount": 95.0
- },
- {
- "year": 74,
- "amount": 96.0
- },
- {
- "year": 75,
- "amount": 97.0
- },
- {
- "year": 76,
- "amount": 98.0
- },
- {
- "year": 77,
- "amount": 99.0
- },
- {
- "year": 78,
- "amount": 100.0
- }
- ]
- },
- {
- "type": "ScheduledPremium",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 14667.6
- },
- {
- "year": 2,
- "amount": 14667.6
- },
- {
- "year": 3,
- "amount": 14667.6
- },
- {
- "year": 4,
- "amount": 14667.6
- },
- {
- "year": 5,
- "amount": 14667.6
- },
- {
- "year": 6,
- "amount": 14667.6
- },
- {
- "year": 7,
- "amount": 14667.6
- },
- {
- "year": 8,
- "amount": 14667.6
- },
- {
- "year": 9,
- "amount": 14667.6
- },
- {
- "year": 10,
- "amount": 14667.6
- },
- {
- "year": 11,
- "amount": 14667.6
- },
- {
- "year": 12,
- "amount": 14667.6
- },
- {
- "year": 13,
- "amount": 14667.6
- },
- {
- "year": 14,
- "amount": 14667.6
- },
- {
- "year": 15,
- "amount": 14667.6
- },
- {
- "year": 16,
- "amount": 14667.6
- },
- {
- "year": 17,
- "amount": 14667.6
- },
- {
- "year": 18,
- "amount": 14667.6
- },
- {
- "year": 19,
- "amount": 14667.6
- },
- {
- "year": 20,
- "amount": 14667.6
- },
- {
- "year": 21,
- "amount": 0.0
- },
- {
- "year": 22,
- "amount": 0.0
- },
- {
- "year": 23,
- "amount": 0.0
- },
- {
- "year": 24,
- "amount": 0.0
- },
- {
- "year": 25,
- "amount": 0.0
- },
- {
- "year": 26,
- "amount": 0.0
- },
- {
- "year": 27,
- "amount": 0.0
- },
- {
- "year": 28,
- "amount": 0.0
- },
- {
- "year": 29,
- "amount": 0.0
- },
- {
- "year": 30,
- "amount": 0.0
- },
- {
- "year": 31,
- "amount": 0.0
- },
- {
- "year": 32,
- "amount": 0.0
- },
- {
- "year": 33,
- "amount": 0.0
- },
- {
- "year": 34,
- "amount": 0.0
- },
- {
- "year": 35,
- "amount": 0.0
- },
- {
- "year": 36,
- "amount": 0.0
- },
- {
- "year": 37,
- "amount": 0.0
- },
- {
- "year": 38,
- "amount": 0.0
- },
- {
- "year": 39,
- "amount": 0.0
- },
- {
- "year": 40,
- "amount": 0.0
- },
- {
- "year": 41,
- "amount": 0.0
- },
- {
- "year": 42,
- "amount": 0.0
- },
- {
- "year": 43,
- "amount": 0.0
- },
- {
- "year": 44,
- "amount": 0.0
- },
- {
- "year": 45,
- "amount": 0.0
- },
- {
- "year": 46,
- "amount": 0.0
- },
- {
- "year": 47,
- "amount": 0.0
- },
- {
- "year": 48,
- "amount": 0.0
- },
- {
- "year": 49,
- "amount": 0.0
- },
- {
- "year": 50,
- "amount": 0.0
- },
- {
- "year": 51,
- "amount": 0.0
- },
- {
- "year": 52,
- "amount": 0.0
- },
- {
- "year": 53,
- "amount": 0.0
- },
- {
- "year": 54,
- "amount": 0.0
- },
- {
- "year": 55,
- "amount": 0.0
- },
- {
- "year": 56,
- "amount": 0.0
- },
- {
- "year": 57,
- "amount": 0.0
- },
- {
- "year": 58,
- "amount": 0.0
- },
- {
- "year": 59,
- "amount": 0.0
- },
- {
- "year": 60,
- "amount": 0.0
- },
- {
- "year": 61,
- "amount": 0.0
- },
- {
- "year": 62,
- "amount": 0.0
- },
- {
- "year": 63,
- "amount": 0.0
- },
- {
- "year": 64,
- "amount": 0.0
- },
- {
- "year": 65,
- "amount": 0.0
- },
- {
- "year": 66,
- "amount": 0.0
- },
- {
- "year": 67,
- "amount": 0.0
- },
- {
- "year": 68,
- "amount": 0.0
- },
- {
- "year": 69,
- "amount": 0.0
- },
- {
- "year": 70,
- "amount": 0.0
- },
- {
- "year": 71,
- "amount": 0.0
- },
- {
- "year": 72,
- "amount": 0.0
- },
- {
- "year": 73,
- "amount": 0.0
- },
- {
- "year": 74,
- "amount": 0.0
- },
- {
- "year": 75,
- "amount": 0.0
- },
- {
- "year": 76,
- "amount": 0.0
- },
- {
- "year": 77,
- "amount": 0.0
- },
- {
- "year": 78,
- "amount": 0.0
- }
- ]
- },
- {
- "type": "TotalCashValue",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 5638.62
- },
- {
- "year": 2,
- "amount": 15624.57
- },
- {
- "year": 3,
- "amount": 24996.23
- },
- {
- "year": 4,
- "amount": 36766.98
- },
- {
- "year": 5,
- "amount": 49548.07
- },
- {
- "year": 6,
- "amount": 63529.03
- },
- {
- "year": 7,
- "amount": 78808.57
- },
- {
- "year": 8,
- "amount": 95372.42
- },
- {
- "year": 9,
- "amount": 112947.25
- },
- {
- "year": 10,
- "amount": 131591.4
- },
- {
- "year": 11,
- "amount": 151365.49
- },
- {
- "year": 12,
- "amount": 172329.95
- },
- {
- "year": 13,
- "amount": 192437.26
- },
- {
- "year": 14,
- "amount": 208013.36
- },
- {
- "year": 15,
- "amount": 224520.92
- },
- {
- "year": 16,
- "amount": 242011.79
- },
- {
- "year": 17,
- "amount": 260544.16
- },
- {
- "year": 18,
- "amount": 280168.9
- },
- {
- "year": 19,
- "amount": 301110.45
- },
- {
- "year": 20,
- "amount": 323431.09
- },
- {
- "year": 21,
- "amount": 347214.31
- },
- {
- "year": 22,
- "amount": 372537.54
- },
- {
- "year": 23,
- "amount": 399492.88
- },
- {
- "year": 24,
- "amount": 428170.57
- },
- {
- "year": 25,
- "amount": 458672.77
- },
- {
- "year": 26,
- "amount": 491101.59
- },
- {
- "year": 27,
- "amount": 525575.69
- },
- {
- "year": 28,
- "amount": 562215.48
- },
- {
- "year": 29,
- "amount": 601144.96
- },
- {
- "year": 30,
- "amount": 642501.03
- },
- {
- "year": 31,
- "amount": 686413.05
- },
- {
- "year": 32,
- "amount": 733017.67
- },
- {
- "year": 33,
- "amount": 782459.52
- },
- {
- "year": 34,
- "amount": 834873.96
- },
- {
- "year": 35,
- "amount": 890399.98
- },
- {
- "year": 36,
- "amount": 949161.08
- },
- {
- "year": 37,
- "amount": 1011290.77
- },
- {
- "year": 38,
- "amount": 1076917.08
- },
- {
- "year": 39,
- "amount": 1146143.06
- },
- {
- "year": 40,
- "amount": 1219059.97
- },
- {
- "year": 41,
- "amount": 1295771.57
- },
- {
- "year": 42,
- "amount": 1376374.66
- },
- {
- "year": 43,
- "amount": 1460968.38
- },
- {
- "year": 44,
- "amount": 1549633.12
- },
- {
- "year": 45,
- "amount": 1642464.61
- },
- {
- "year": 46,
- "amount": 1739566.05
- },
- {
- "year": 47,
- "amount": 1841040.58
- },
- {
- "year": 48,
- "amount": 1946999.22
- },
- {
- "year": 49,
- "amount": 2057556.02
- },
- {
- "year": 50,
- "amount": 2172868.34
- },
- {
- "year": 51,
- "amount": 2292420.28
- },
- {
- "year": 52,
- "amount": 2416374.52
- },
- {
- "year": 53,
- "amount": 2545577.22
- },
- {
- "year": 54,
- "amount": 2680285.38
- },
- {
- "year": 55,
- "amount": 2820784.62
- },
- {
- "year": 56,
- "amount": 2967416.25
- },
- {
- "year": 57,
- "amount": 3120572.24
- },
- {
- "year": 58,
- "amount": 3280731.3
- },
- {
- "year": 59,
- "amount": 3448466.84
- },
- {
- "year": 60,
- "amount": 3624310.15
- },
- {
- "year": 61,
- "amount": 3807197.75
- },
- {
- "year": 62,
- "amount": 3995759.08
- },
- {
- "year": 63,
- "amount": 4189713.85
- },
- {
- "year": 64,
- "amount": 4388755.92
- },
- {
- "year": 65,
- "amount": 4592573.63
- },
- {
- "year": 66,
- "amount": 4800746.96
- },
- {
- "year": 67,
- "amount": 5012672.18
- },
- {
- "year": 68,
- "amount": 5227056.15
- },
- {
- "year": 69,
- "amount": 5443320.21
- },
- {
- "year": 70,
- "amount": 5660933.57
- },
- {
- "year": 71,
- "amount": 5882465.86
- },
- {
- "year": 72,
- "amount": 6111254.89
- },
- {
- "year": 73,
- "amount": 6349269.89
- },
- {
- "year": 74,
- "amount": 6600571.44
- },
- {
- "year": 75,
- "amount": 6872901.8
- },
- {
- "year": 76,
- "amount": 7180192.7
- },
- {
- "year": 77,
- "amount": 7547741.7
- },
- {
- "year": 78,
- "amount": 8023313.84
- }
- ]
- },
- {
- "type": "TotalCashValue",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 5638.62
- },
- {
- "year": 2,
- "amount": 15624.57
- },
- {
- "year": 3,
- "amount": 24996.23
- },
- {
- "year": 4,
- "amount": 36766.98
- },
- {
- "year": 5,
- "amount": 49548.07
- },
- {
- "year": 6,
- "amount": 63529.03
- },
- {
- "year": 7,
- "amount": 78808.57
- },
- {
- "year": 8,
- "amount": 95372.42
- },
- {
- "year": 9,
- "amount": 112947.25
- },
- {
- "year": 10,
- "amount": 131591.4
- },
- {
- "year": 11,
- "amount": 151365.49
- },
- {
- "year": 12,
- "amount": 172329.95
- },
- {
- "year": 13,
- "amount": 192437.26
- },
- {
- "year": 14,
- "amount": 208013.36
- },
- {
- "year": 15,
- "amount": 224520.92
- },
- {
- "year": 16,
- "amount": 242011.79
- },
- {
- "year": 17,
- "amount": 260544.16
- },
- {
- "year": 18,
- "amount": 280168.9
- },
- {
- "year": 19,
- "amount": 301110.45
- },
- {
- "year": 20,
- "amount": 323431.09
- },
- {
- "year": 21,
- "amount": 347214.31
- },
- {
- "year": 22,
- "amount": 372537.54
- },
- {
- "year": 23,
- "amount": 399492.88
- },
- {
- "year": 24,
- "amount": 428170.57
- },
- {
- "year": 25,
- "amount": 458672.77
- },
- {
- "year": 26,
- "amount": 491101.59
- },
- {
- "year": 27,
- "amount": 525575.69
- },
- {
- "year": 28,
- "amount": 562215.48
- },
- {
- "year": 29,
- "amount": 601144.96
- },
- {
- "year": 30,
- "amount": 642501.03
- },
- {
- "year": 31,
- "amount": 686413.05
- },
- {
- "year": 32,
- "amount": 733017.67
- },
- {
- "year": 33,
- "amount": 782459.52
- },
- {
- "year": 34,
- "amount": 834873.96
- },
- {
- "year": 35,
- "amount": 890399.98
- },
- {
- "year": 36,
- "amount": 949161.08
- },
- {
- "year": 37,
- "amount": 1011290.77
- },
- {
- "year": 38,
- "amount": 1076917.08
- },
- {
- "year": 39,
- "amount": 1146143.06
- },
- {
- "year": 40,
- "amount": 1219059.97
- },
- {
- "year": 41,
- "amount": 1295771.57
- },
- {
- "year": 42,
- "amount": 1376374.66
- },
- {
- "year": 43,
- "amount": 1460968.38
- },
- {
- "year": 44,
- "amount": 1549633.12
- },
- {
- "year": 45,
- "amount": 1642464.61
- },
- {
- "year": 46,
- "amount": 1739566.05
- },
- {
- "year": 47,
- "amount": 1841040.58
- },
- {
- "year": 48,
- "amount": 1946999.22
- },
- {
- "year": 49,
- "amount": 2057556.02
- },
- {
- "year": 50,
- "amount": 2172868.34
- },
- {
- "year": 51,
- "amount": 2292420.28
- },
- {
- "year": 52,
- "amount": 2416374.52
- },
- {
- "year": 53,
- "amount": 2545577.22
- },
- {
- "year": 54,
- "amount": 2680285.38
- },
- {
- "year": 55,
- "amount": 2820784.62
- },
- {
- "year": 56,
- "amount": 2967416.25
- },
- {
- "year": 57,
- "amount": 3120572.24
- },
- {
- "year": 58,
- "amount": 3280731.3
- },
- {
- "year": 59,
- "amount": 3448466.84
- },
- {
- "year": 60,
- "amount": 3624310.15
- },
- {
- "year": 61,
- "amount": 3807197.75
- },
- {
- "year": 62,
- "amount": 3995759.08
- },
- {
- "year": 63,
- "amount": 4189713.85
- },
- {
- "year": 64,
- "amount": 4388755.92
- },
- {
- "year": 65,
- "amount": 4592573.63
- },
- {
- "year": 66,
- "amount": 4800746.96
- },
- {
- "year": 67,
- "amount": 5012672.18
- },
- {
- "year": 68,
- "amount": 5227056.15
- },
- {
- "year": 69,
- "amount": 5443320.21
- },
- {
- "year": 70,
- "amount": 5660933.57
- },
- {
- "year": 71,
- "amount": 5882465.86
- },
- {
- "year": 72,
- "amount": 6111254.89
- },
- {
- "year": 73,
- "amount": 6349269.89
- },
- {
- "year": 74,
- "amount": 6600571.44
- },
- {
- "year": 75,
- "amount": 6872901.8
- },
- {
- "year": 76,
- "amount": 7180192.7
- },
- {
- "year": 77,
- "amount": 7547741.7
- },
- {
- "year": 78,
- "amount": 8023313.84
- }
- ]
- },
- {
- "type": "TotalDeathBenefit",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 503993.26
- },
- {
- "year": 2,
- "amount": 513085.79
- },
- {
- "year": 3,
- "amount": 527618.74
- },
- {
- "year": 4,
- "amount": 547613.91
- },
- {
- "year": 5,
- "amount": 571235.24
- },
- {
- "year": 6,
- "amount": 599225.82
- },
- {
- "year": 7,
- "amount": 631656.19
- },
- {
- "year": 8,
- "amount": 667899.83
- },
- {
- "year": 9,
- "amount": 705908.15
- },
- {
- "year": 10,
- "amount": 745671.98
- },
- {
- "year": 11,
- "amount": 787183.96
- },
- {
- "year": 12,
- "amount": 830438.12
- },
- {
- "year": 13,
- "amount": 875273.14
- },
- {
- "year": 14,
- "amount": 921102.14
- },
- {
- "year": 15,
- "amount": 967464.3
- },
- {
- "year": 16,
- "amount": 1014371.04
- },
- {
- "year": 17,
- "amount": 1061836.06
- },
- {
- "year": 18,
- "amount": 1109872.21
- },
- {
- "year": 19,
- "amount": 1159201.5
- },
- {
- "year": 20,
- "amount": 1209857.2
- },
- {
- "year": 21,
- "amount": 1261872.77
- },
- {
- "year": 22,
- "amount": 1315282.57
- },
- {
- "year": 23,
- "amount": 1370121.82
- },
- {
- "year": 24,
- "amount": 1426426.83
- },
- {
- "year": 25,
- "amount": 1484233.86
- },
- {
- "year": 26,
- "amount": 1543580.32
- },
- {
- "year": 27,
- "amount": 1604503.84
- },
- {
- "year": 28,
- "amount": 1667042.7
- },
- {
- "year": 29,
- "amount": 1731236.31
- },
- {
- "year": 30,
- "amount": 1797124.48
- },
- {
- "year": 31,
- "amount": 1864748.71
- },
- {
- "year": 32,
- "amount": 1934151.73
- },
- {
- "year": 33,
- "amount": 2005377.38
- },
- {
- "year": 34,
- "amount": 2078470.89
- },
- {
- "year": 35,
- "amount": 2153478.97
- },
- {
- "year": 36,
- "amount": 2230450.47
- },
- {
- "year": 37,
- "amount": 2309435.02
- },
- {
- "year": 38,
- "amount": 2390483.45
- },
- {
- "year": 39,
- "amount": 2473648.79
- },
- {
- "year": 40,
- "amount": 2558985.48
- },
- {
- "year": 41,
- "amount": 2646548.46
- },
- {
- "year": 42,
- "amount": 2736393.76
- },
- {
- "year": 43,
- "amount": 2828578.16
- },
- {
- "year": 44,
- "amount": 2923159.77
- },
- {
- "year": 45,
- "amount": 3020196.93
- },
- {
- "year": 46,
- "amount": 3119748.56
- },
- {
- "year": 47,
- "amount": 3221874.53
- },
- {
- "year": 48,
- "amount": 3326635.35
- },
- {
- "year": 49,
- "amount": 3434092.57
- },
- {
- "year": 50,
- "amount": 3544307.97
- },
- {
- "year": 51,
- "amount": 3657329.6
- },
- {
- "year": 52,
- "amount": 3773188.46
- },
- {
- "year": 53,
- "amount": 3891933.79
- },
- {
- "year": 54,
- "amount": 4013634.59
- },
- {
- "year": 55,
- "amount": 4138362.35
- },
- {
- "year": 56,
- "amount": 4266190.97
- },
- {
- "year": 57,
- "amount": 4397197.51
- },
- {
- "year": 58,
- "amount": 4531462.06
- },
- {
- "year": 59,
- "amount": 4669068.61
- },
- {
- "year": 60,
- "amount": 4810103.58
- },
- {
- "year": 61,
- "amount": 4954684.43
- },
- {
- "year": 62,
- "amount": 5102936.2
- },
- {
- "year": 63,
- "amount": 5254965.56
- },
- {
- "year": 64,
- "amount": 5410883.51
- },
- {
- "year": 65,
- "amount": 5570805.2
- },
- {
- "year": 66,
- "amount": 5734851.77
- },
- {
- "year": 67,
- "amount": 5903151.78
- },
- {
- "year": 68,
- "amount": 6075129.0
- },
- {
- "year": 69,
- "amount": 6250940.29
- },
- {
- "year": 70,
- "amount": 6430748.06
- },
- {
- "year": 71,
- "amount": 6614667.14
- },
- {
- "year": 72,
- "amount": 6802800.49
- },
- {
- "year": 73,
- "amount": 6995276.57
- },
- {
- "year": 74,
- "amount": 7192192.36
- },
- {
- "year": 75,
- "amount": 7393589.57
- },
- {
- "year": 76,
- "amount": 7599420.63
- },
- {
- "year": 77,
- "amount": 7809485.51
- },
- {
- "year": 78,
- "amount": 8023313.84
- }
- ]
- },
- {
- "type": "TotalDeathBenefit",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 503993.26
- },
- {
- "year": 2,
- "amount": 513085.79
- },
- {
- "year": 3,
- "amount": 527618.74
- },
- {
- "year": 4,
- "amount": 547613.91
- },
- {
- "year": 5,
- "amount": 571235.24
- },
- {
- "year": 6,
- "amount": 599225.82
- },
- {
- "year": 7,
- "amount": 631656.19
- },
- {
- "year": 8,
- "amount": 667899.83
- },
- {
- "year": 9,
- "amount": 705908.15
- },
- {
- "year": 10,
- "amount": 745671.98
- },
- {
- "year": 11,
- "amount": 787183.96
- },
- {
- "year": 12,
- "amount": 830438.12
- },
- {
- "year": 13,
- "amount": 875273.14
- },
- {
- "year": 14,
- "amount": 921102.14
- },
- {
- "year": 15,
- "amount": 967464.3
- },
- {
- "year": 16,
- "amount": 1014371.04
- },
- {
- "year": 17,
- "amount": 1061836.06
- },
- {
- "year": 18,
- "amount": 1109872.21
- },
- {
- "year": 19,
- "amount": 1159201.5
- },
- {
- "year": 20,
- "amount": 1209857.2
- },
- {
- "year": 21,
- "amount": 1261872.77
- },
- {
- "year": 22,
- "amount": 1315282.57
- },
- {
- "year": 23,
- "amount": 1370121.82
- },
- {
- "year": 24,
- "amount": 1426426.83
- },
- {
- "year": 25,
- "amount": 1484233.86
- },
- {
- "year": 26,
- "amount": 1543580.32
- },
- {
- "year": 27,
- "amount": 1604503.84
- },
- {
- "year": 28,
- "amount": 1667042.7
- },
- {
- "year": 29,
- "amount": 1731236.31
- },
- {
- "year": 30,
- "amount": 1797124.48
- },
- {
- "year": 31,
- "amount": 1864748.71
- },
- {
- "year": 32,
- "amount": 1934151.73
- },
- {
- "year": 33,
- "amount": 2005377.38
- },
- {
- "year": 34,
- "amount": 2078470.89
- },
- {
- "year": 35,
- "amount": 2153478.97
- },
- {
- "year": 36,
- "amount": 2230450.47
- },
- {
- "year": 37,
- "amount": 2309435.02
- },
- {
- "year": 38,
- "amount": 2390483.45
- },
- {
- "year": 39,
- "amount": 2473648.79
- },
- {
- "year": 40,
- "amount": 2558985.48
- },
- {
- "year": 41,
- "amount": 2646548.46
- },
- {
- "year": 42,
- "amount": 2736393.76
- },
- {
- "year": 43,
- "amount": 2828578.16
- },
- {
- "year": 44,
- "amount": 2923159.77
- },
- {
- "year": 45,
- "amount": 3020196.93
- },
- {
- "year": 46,
- "amount": 3119748.56
- },
- {
- "year": 47,
- "amount": 3221874.53
- },
- {
- "year": 48,
- "amount": 3326635.35
- },
- {
- "year": 49,
- "amount": 3434092.57
- },
- {
- "year": 50,
- "amount": 3544307.97
- },
- {
- "year": 51,
- "amount": 3657329.6
- },
- {
- "year": 52,
- "amount": 3773188.46
- },
- {
- "year": 53,
- "amount": 3891933.79
- },
- {
- "year": 54,
- "amount": 4013634.59
- },
- {
- "year": 55,
- "amount": 4138362.35
- },
- {
- "year": 56,
- "amount": 4266190.97
- },
- {
- "year": 57,
- "amount": 4397197.51
- },
- {
- "year": 58,
- "amount": 4531462.06
- },
- {
- "year": 59,
- "amount": 4669068.61
- },
- {
- "year": 60,
- "amount": 4810103.58
- },
- {
- "year": 61,
- "amount": 4954684.43
- },
- {
- "year": 62,
- "amount": 5102936.2
- },
- {
- "year": 63,
- "amount": 5254965.56
- },
- {
- "year": 64,
- "amount": 5410883.51
- },
- {
- "year": 65,
- "amount": 5570805.2
- },
- {
- "year": 66,
- "amount": 5734851.77
- },
- {
- "year": 67,
- "amount": 5903151.78
- },
- {
- "year": 68,
- "amount": 6075129.0
- },
- {
- "year": 69,
- "amount": 6250940.29
- },
- {
- "year": 70,
- "amount": 6430748.06
- },
- {
- "year": 71,
- "amount": 6614667.14
- },
- {
- "year": 72,
- "amount": 6802800.49
- },
- {
- "year": 73,
- "amount": 6995276.57
- },
- {
- "year": 74,
- "amount": 7192192.36
- },
- {
- "year": 75,
- "amount": 7393589.57
- },
- {
- "year": 76,
- "amount": 7599420.63
- },
- {
- "year": 77,
- "amount": 7809485.51
- },
- {
- "year": 78,
- "amount": 8023313.84
- }
- ]
- },
- {
- "type": "TotalDividend",
- "basisType": "Base",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 545.72
- },
- {
- "year": 2,
- "amount": 1283.11
- },
- {
- "year": 3,
- "amount": 2117.41
- },
- {
- "year": 4,
- "amount": 3007.73
- },
- {
- "year": 5,
- "amount": 3668.17
- },
- {
- "year": 6,
- "amount": 4486.82
- },
- {
- "year": 7,
- "amount": 5365.84
- },
- {
- "year": 8,
- "amount": 6189.53
- },
- {
- "year": 9,
- "amount": 6699.29
- },
- {
- "year": 10,
- "amount": 7233.85
- },
- {
- "year": 11,
- "amount": 7794.61
- },
- {
- "year": 12,
- "amount": 8382.98
- },
- {
- "year": 13,
- "amount": 8969.46
- },
- {
- "year": 14,
- "amount": 9464.11
- },
- {
- "year": 15,
- "amount": 9883.41
- },
- {
- "year": 16,
- "amount": 10322.78
- },
- {
- "year": 17,
- "amount": 10783.36
- },
- {
- "year": 18,
- "amount": 11266.39
- },
- {
- "year": 19,
- "amount": 11944.34
- },
- {
- "year": 20,
- "amount": 12662.51
- },
- {
- "year": 21,
- "amount": 13422.79
- },
- {
- "year": 22,
- "amount": 14227.35
- },
- {
- "year": 23,
- "amount": 15078.46
- },
- {
- "year": 24,
- "amount": 15978.57
- },
- {
- "year": 25,
- "amount": 16930.35
- },
- {
- "year": 26,
- "amount": 17936.55
- },
- {
- "year": 27,
- "amount": 19000.22
- },
- {
- "year": 28,
- "amount": 20124.71
- },
- {
- "year": 29,
- "amount": 21313.31
- },
- {
- "year": 30,
- "amount": 22569.68
- },
- {
- "year": 31,
- "amount": 23897.28
- },
- {
- "year": 32,
- "amount": 25299.6
- },
- {
- "year": 33,
- "amount": 26780.3
- },
- {
- "year": 34,
- "amount": 28342.91
- },
- {
- "year": 35,
- "amount": 29990.75
- },
- {
- "year": 36,
- "amount": 31726.71
- },
- {
- "year": 37,
- "amount": 33553.74
- },
- {
- "year": 38,
- "amount": 35474.7
- },
- {
- "year": 39,
- "amount": 37491.7
- },
- {
- "year": 40,
- "amount": 39606.22
- },
- {
- "year": 41,
- "amount": 41819.88
- },
- {
- "year": 42,
- "amount": 44134.29
- },
- {
- "year": 43,
- "amount": 46551.08
- },
- {
- "year": 44,
- "amount": 49071.47
- },
- {
- "year": 45,
- "amount": 51696.78
- },
- {
- "year": 46,
- "amount": 54428.78
- },
- {
- "year": 47,
- "amount": 57269.31
- },
- {
- "year": 48,
- "amount": 60220.41
- },
- {
- "year": 49,
- "amount": 63284.35
- },
- {
- "year": 50,
- "amount": 66464.31
- },
- {
- "year": 51,
- "amount": 69754.16
- },
- {
- "year": 52,
- "amount": 73146.4
- },
- {
- "year": 53,
- "amount": 76655.31
- },
- {
- "year": 54,
- "amount": 80298.55
- },
- {
- "year": 55,
- "amount": 84084.0
- },
- {
- "year": 56,
- "amount": 88020.97
- },
- {
- "year": 57,
- "amount": 92120.66
- },
- {
- "year": 58,
- "amount": 96396.71
- },
- {
- "year": 59,
- "amount": 100865.94
- },
- {
- "year": 60,
- "amount": 105546.47
- },
- {
- "year": 61,
- "amount": 110425.53
- },
- {
- "year": 62,
- "amount": 115462.29
- },
- {
- "year": 63,
- "amount": 120633.04
- },
- {
- "year": 64,
- "amount": 125930.41
- },
- {
- "year": 65,
- "amount": 131347.18
- },
- {
- "year": 66,
- "amount": 136874.88
- },
- {
- "year": 67,
- "amount": 142500.72
- },
- {
- "year": 68,
- "amount": 147598.0
- },
- {
- "year": 69,
- "amount": 152762.87
- },
- {
- "year": 70,
- "amount": 157980.86
- },
- {
- "year": 71,
- "amount": 163284.55
- },
- {
- "year": 72,
- "amount": 168760.64
- },
- {
- "year": 73,
- "amount": 174482.78
- },
- {
- "year": 74,
- "amount": 180530.62
- },
- {
- "year": 75,
- "amount": 187061.2
- },
- {
- "year": 76,
- "amount": 194363.63
- },
- {
- "year": 77,
- "amount": 202961.24
- },
- {
- "year": 78,
- "amount": 213828.33
- }
- ]
- },
- {
- "type": "GuaranteedCashValue",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 5092.9
- },
- {
- "year": 2,
- "amount": 13777.94
- },
- {
- "year": 3,
- "amount": 20972.26
- },
- {
- "year": 4,
- "amount": 29604.76
- },
- {
- "year": 5,
- "amount": 38485.91
- },
- {
- "year": 6,
- "amount": 47623.38
- },
- {
- "year": 7,
- "amount": 57025.1
- },
- {
- "year": 8,
- "amount": 66699.23
- },
- {
- "year": 9,
- "amount": 76654.19
- },
- {
- "year": 10,
- "amount": 86898.67
- },
- {
- "year": 11,
- "amount": 97441.61
- },
- {
- "year": 12,
- "amount": 108288.56
- },
- {
- "year": 13,
- "amount": 117362.07
- },
- {
- "year": 14,
- "amount": 121051.89
- },
- {
- "year": 15,
- "amount": 124867.63
- },
- {
- "year": 16,
- "amount": 128814.01
- },
- {
- "year": 17,
- "amount": 132903.21
- },
- {
- "year": 18,
- "amount": 137129.58
- },
- {
- "year": 19,
- "amount": 141494.79
- },
- {
- "year": 20,
- "amount": 145986.63
- },
- {
- "year": 21,
- "amount": 150610.51
- },
- {
- "year": 22,
- "amount": 155361.83
- },
- {
- "year": 23,
- "amount": 160246.4
- },
- {
- "year": 24,
- "amount": 165263.64
- },
- {
- "year": 25,
- "amount": 170413.32
- },
- {
- "year": 26,
- "amount": 175695.56
- },
- {
- "year": 27,
- "amount": 181114.06
- },
- {
- "year": 28,
- "amount": 186666.64
- },
- {
- "year": 29,
- "amount": 192354.72
- },
- {
- "year": 30,
- "amount": 198177.19
- },
- {
- "year": 31,
- "amount": 204133.55
- },
- {
- "year": 32,
- "amount": 210223.92
- },
- {
- "year": 33,
- "amount": 216449.13
- },
- {
- "year": 34,
- "amount": 222802.44
- },
- {
- "year": 35,
- "amount": 229283.58
- },
- {
- "year": 36,
- "amount": 235890.59
- },
- {
- "year": 37,
- "amount": 242617.46
- },
- {
- "year": 38,
- "amount": 249457.11
- },
- {
- "year": 39,
- "amount": 256403.99
- },
- {
- "year": 40,
- "amount": 263449.56
- },
- {
- "year": 41,
- "amount": 270584.94
- },
- {
- "year": 42,
- "amount": 277801.31
- },
- {
- "year": 43,
- "amount": 285087.99
- },
- {
- "year": 44,
- "amount": 292433.01
- },
- {
- "year": 45,
- "amount": 299823.6
- },
- {
- "year": 46,
- "amount": 307246.74
- },
- {
- "year": 47,
- "amount": 314691.54
- },
- {
- "year": 48,
- "amount": 322144.27
- },
- {
- "year": 49,
- "amount": 329592.71
- },
- {
- "year": 50,
- "amount": 337028.41
- },
- {
- "year": 51,
- "amount": 343794.37
- },
- {
- "year": 52,
- "amount": 349877.75
- },
- {
- "year": 53,
- "amount": 355935.46
- },
- {
- "year": 54,
- "amount": 361978.77
- },
- {
- "year": 55,
- "amount": 368018.15
- },
- {
- "year": 56,
- "amount": 374070.63
- },
- {
- "year": 57,
- "amount": 380156.25
- },
- {
- "year": 58,
- "amount": 386298.85
- },
- {
- "year": 59,
- "amount": 392529.33
- },
- {
- "year": 60,
- "amount": 398753.88
- },
- {
- "year": 61,
- "amount": 404873.85
- },
- {
- "year": 62,
- "amount": 410873.93
- },
- {
- "year": 63,
- "amount": 416719.24
- },
- {
- "year": 64,
- "amount": 422377.63
- },
- {
- "year": 65,
- "amount": 427810.52
- },
- {
- "year": 66,
- "amount": 432964.58
- },
- {
- "year": 67,
- "amount": 437788.23
- },
- {
- "year": 68,
- "amount": 442248.8
- },
- {
- "year": 69,
- "amount": 446313.93
- },
- {
- "year": 70,
- "amount": 450120.5
- },
- {
- "year": 71,
- "amount": 453824.81
- },
- {
- "year": 72,
- "amount": 457474.57
- },
- {
- "year": 73,
- "amount": 461193.27
- },
- {
- "year": 74,
- "amount": 465229.78
- },
- {
- "year": 75,
- "amount": 470016.96
- },
- {
- "year": 76,
- "amount": 476300.74
- },
- {
- "year": 77,
- "amount": 485436.9
- },
- {
- "year": 78,
- "amount": 500000.0
- }
- ]
- },
- {
- "type": "GuaranteedDeathBenefit",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 500000.0
- },
- {
- "year": 2,
- "amount": 500000.0
- },
- {
- "year": 3,
- "amount": 500000.0
- },
- {
- "year": 4,
- "amount": 500000.0
- },
- {
- "year": 5,
- "amount": 500000.0
- },
- {
- "year": 6,
- "amount": 500000.0
- },
- {
- "year": 7,
- "amount": 500000.0
- },
- {
- "year": 8,
- "amount": 500000.0
- },
- {
- "year": 9,
- "amount": 500000.0
- },
- {
- "year": 10,
- "amount": 500000.0
- },
- {
- "year": 11,
- "amount": 500000.0
- },
- {
- "year": 12,
- "amount": 500000.0
- },
- {
- "year": 13,
- "amount": 500000.0
- },
- {
- "year": 14,
- "amount": 500000.0
- },
- {
- "year": 15,
- "amount": 500000.0
- },
- {
- "year": 16,
- "amount": 500000.0
- },
- {
- "year": 17,
- "amount": 500000.0
- },
- {
- "year": 18,
- "amount": 500000.0
- },
- {
- "year": 19,
- "amount": 500000.0
- },
- {
- "year": 20,
- "amount": 500000.0
- },
- {
- "year": 21,
- "amount": 500000.0
- },
- {
- "year": 22,
- "amount": 500000.0
- },
- {
- "year": 23,
- "amount": 500000.0
- },
- {
- "year": 24,
- "amount": 500000.0
- },
- {
- "year": 25,
- "amount": 500000.0
- },
- {
- "year": 26,
- "amount": 500000.0
- },
- {
- "year": 27,
- "amount": 500000.0
- },
- {
- "year": 28,
- "amount": 500000.0
- },
- {
- "year": 29,
- "amount": 500000.0
- },
- {
- "year": 30,
- "amount": 500000.0
- },
- {
- "year": 31,
- "amount": 500000.0
- },
- {
- "year": 32,
- "amount": 500000.0
- },
- {
- "year": 33,
- "amount": 500000.0
- },
- {
- "year": 34,
- "amount": 500000.0
- },
- {
- "year": 35,
- "amount": 500000.0
- },
- {
- "year": 36,
- "amount": 500000.0
- },
- {
- "year": 37,
- "amount": 500000.0
- },
- {
- "year": 38,
- "amount": 500000.0
- },
- {
- "year": 39,
- "amount": 500000.0
- },
- {
- "year": 40,
- "amount": 500000.0
- },
- {
- "year": 41,
- "amount": 500000.0
- },
- {
- "year": 42,
- "amount": 500000.0
- },
- {
- "year": 43,
- "amount": 500000.0
- },
- {
- "year": 44,
- "amount": 500000.0
- },
- {
- "year": 45,
- "amount": 500000.0
- },
- {
- "year": 46,
- "amount": 500000.0
- },
- {
- "year": 47,
- "amount": 500000.0
- },
- {
- "year": 48,
- "amount": 500000.0
- },
- {
- "year": 49,
- "amount": 500000.0
- },
- {
- "year": 50,
- "amount": 500000.0
- },
- {
- "year": 51,
- "amount": 500000.0
- },
- {
- "year": 52,
- "amount": 500000.0
- },
- {
- "year": 53,
- "amount": 500000.0
- },
- {
- "year": 54,
- "amount": 500000.0
- },
- {
- "year": 55,
- "amount": 500000.0
- },
- {
- "year": 56,
- "amount": 500000.0
- },
- {
- "year": 57,
- "amount": 500000.0
- },
- {
- "year": 58,
- "amount": 500000.0
- },
- {
- "year": 59,
- "amount": 500000.0
- },
- {
- "year": 60,
- "amount": 500000.0
- },
- {
- "year": 61,
- "amount": 500000.0
- },
- {
- "year": 62,
- "amount": 500000.0
- },
- {
- "year": 63,
- "amount": 500000.0
- },
- {
- "year": 64,
- "amount": 500000.0
- },
- {
- "year": 65,
- "amount": 500000.0
- },
- {
- "year": 66,
- "amount": 500000.0
- },
- {
- "year": 67,
- "amount": 500000.0
- },
- {
- "year": 68,
- "amount": 500000.0
- },
- {
- "year": 69,
- "amount": 500000.0
- },
- {
- "year": 70,
- "amount": 500000.0
- },
- {
- "year": 71,
- "amount": 500000.0
- },
- {
- "year": 72,
- "amount": 500000.0
- },
- {
- "year": 73,
- "amount": 500000.0
- },
- {
- "year": 74,
- "amount": 500000.0
- },
- {
- "year": 75,
- "amount": 500000.0
- },
- {
- "year": 76,
- "amount": 500000.0
- },
- {
- "year": 77,
- "amount": 500000.0
- },
- {
- "year": 78,
- "amount": 500000.0
- }
- ]
- },
- {
- "type": "ModalScheduledPremium",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 14667.6
- },
- {
- "year": 2,
- "amount": 14667.6
- },
- {
- "year": 3,
- "amount": 14667.6
- },
- {
- "year": 4,
- "amount": 14667.6
- },
- {
- "year": 5,
- "amount": 14667.6
- },
- {
- "year": 6,
- "amount": 14667.6
- },
- {
- "year": 7,
- "amount": 14667.6
- },
- {
- "year": 8,
- "amount": 14667.6
- },
- {
- "year": 9,
- "amount": 14667.6
- },
- {
- "year": 10,
- "amount": 14667.6
- },
- {
- "year": 11,
- "amount": 14667.6
- },
- {
- "year": 12,
- "amount": 14667.6
- },
- {
- "year": 13,
- "amount": 14667.6
- },
- {
- "year": 14,
- "amount": 14667.6
- },
- {
- "year": 15,
- "amount": 14667.6
- },
- {
- "year": 16,
- "amount": 14667.6
- },
- {
- "year": 17,
- "amount": 14667.6
- },
- {
- "year": 18,
- "amount": 14667.6
- },
- {
- "year": 19,
- "amount": 14667.6
- },
- {
- "year": 20,
- "amount": 14667.6
- },
- {
- "year": 21,
- "amount": 0.0
- },
- {
- "year": 22,
- "amount": 0.0
- },
- {
- "year": 23,
- "amount": 0.0
- },
- {
- "year": 24,
- "amount": 0.0
- },
- {
- "year": 25,
- "amount": 0.0
- },
- {
- "year": 26,
- "amount": 0.0
- },
- {
- "year": 27,
- "amount": 0.0
- },
- {
- "year": 28,
- "amount": 0.0
- },
- {
- "year": 29,
- "amount": 0.0
- },
- {
- "year": 30,
- "amount": 0.0
- },
- {
- "year": 31,
- "amount": 0.0
- },
- {
- "year": 32,
- "amount": 0.0
- },
- {
- "year": 33,
- "amount": 0.0
- },
- {
- "year": 34,
- "amount": 0.0
- },
- {
- "year": 35,
- "amount": 0.0
- },
- {
- "year": 36,
- "amount": 0.0
- },
- {
- "year": 37,
- "amount": 0.0
- },
- {
- "year": 38,
- "amount": 0.0
- },
- {
- "year": 39,
- "amount": 0.0
- },
- {
- "year": 40,
- "amount": 0.0
- },
- {
- "year": 41,
- "amount": 0.0
- },
- {
- "year": 42,
- "amount": 0.0
- },
- {
- "year": 43,
- "amount": 0.0
- },
- {
- "year": 44,
- "amount": 0.0
- },
- {
- "year": 45,
- "amount": 0.0
- },
- {
- "year": 46,
- "amount": 0.0
- },
- {
- "year": 47,
- "amount": 0.0
- },
- {
- "year": 48,
- "amount": 0.0
- },
- {
- "year": 49,
- "amount": 0.0
- },
- {
- "year": 50,
- "amount": 0.0
- },
- {
- "year": 51,
- "amount": 0.0
- },
- {
- "year": 52,
- "amount": 0.0
- },
- {
- "year": 53,
- "amount": 0.0
- },
- {
- "year": 54,
- "amount": 0.0
- },
- {
- "year": 55,
- "amount": 0.0
- },
- {
- "year": 56,
- "amount": 0.0
- },
- {
- "year": 57,
- "amount": 0.0
- },
- {
- "year": 58,
- "amount": 0.0
- },
- {
- "year": 59,
- "amount": 0.0
- },
- {
- "year": 60,
- "amount": 0.0
- },
- {
- "year": 61,
- "amount": 0.0
- },
- {
- "year": 62,
- "amount": 0.0
- },
- {
- "year": 63,
- "amount": 0.0
- },
- {
- "year": 64,
- "amount": 0.0
- },
- {
- "year": 65,
- "amount": 0.0
- },
- {
- "year": 66,
- "amount": 0.0
- },
- {
- "year": 67,
- "amount": 0.0
- },
- {
- "year": 68,
- "amount": 0.0
- },
- {
- "year": 69,
- "amount": 0.0
- },
- {
- "year": 70,
- "amount": 0.0
- },
- {
- "year": 71,
- "amount": 0.0
- },
- {
- "year": 72,
- "amount": 0.0
- },
- {
- "year": 73,
- "amount": 0.0
- },
- {
- "year": 74,
- "amount": 0.0
- },
- {
- "year": 75,
- "amount": 0.0
- },
- {
- "year": 76,
- "amount": 0.0
- },
- {
- "year": 77,
- "amount": 0.0
- },
- {
- "year": 78,
- "amount": 0.0
- }
- ]
- },
- {
- "type": "PaidPremium",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 14667.6
- },
- {
- "year": 2,
- "amount": 14667.6
- },
- {
- "year": 3,
- "amount": 14667.6
- },
- {
- "year": 4,
- "amount": 14667.6
- },
- {
- "year": 5,
- "amount": 14667.6
- },
- {
- "year": 6,
- "amount": 14667.6
- },
- {
- "year": 7,
- "amount": 14667.6
- },
- {
- "year": 8,
- "amount": 14667.6
- },
- {
- "year": 9,
- "amount": 14667.6
- },
- {
- "year": 10,
- "amount": 14667.6
- },
- {
- "year": 11,
- "amount": 14667.6
- },
- {
- "year": 12,
- "amount": 14667.6
- },
- {
- "year": 13,
- "amount": 14667.6
- },
- {
- "year": 14,
- "amount": 14667.6
- },
- {
- "year": 15,
- "amount": 14667.6
- },
- {
- "year": 16,
- "amount": 14667.6
- },
- {
- "year": 17,
- "amount": 14667.6
- },
- {
- "year": 18,
- "amount": 14667.6
- },
- {
- "year": 19,
- "amount": 14667.6
- },
- {
- "year": 20,
- "amount": 14667.6
- },
- {
- "year": 21,
- "amount": 0.0
- },
- {
- "year": 22,
- "amount": 0.0
- },
- {
- "year": 23,
- "amount": 0.0
- },
- {
- "year": 24,
- "amount": 0.0
- },
- {
- "year": 25,
- "amount": 0.0
- },
- {
- "year": 26,
- "amount": 0.0
- },
- {
- "year": 27,
- "amount": 0.0
- },
- {
- "year": 28,
- "amount": 0.0
- },
- {
- "year": 29,
- "amount": 0.0
- },
- {
- "year": 30,
- "amount": 0.0
- },
- {
- "year": 31,
- "amount": 0.0
- },
- {
- "year": 32,
- "amount": 0.0
- },
- {
- "year": 33,
- "amount": 0.0
- },
- {
- "year": 34,
- "amount": 0.0
- },
- {
- "year": 35,
- "amount": 0.0
- },
- {
- "year": 36,
- "amount": 0.0
- },
- {
- "year": 37,
- "amount": 0.0
- },
- {
- "year": 38,
- "amount": 0.0
- },
- {
- "year": 39,
- "amount": 0.0
- },
- {
- "year": 40,
- "amount": 0.0
- },
- {
- "year": 41,
- "amount": 0.0
- },
- {
- "year": 42,
- "amount": 0.0
- },
- {
- "year": 43,
- "amount": 0.0
- },
- {
- "year": 44,
- "amount": 0.0
- },
- {
- "year": 45,
- "amount": 0.0
- },
- {
- "year": 46,
- "amount": 0.0
- },
- {
- "year": 47,
- "amount": 0.0
- },
- {
- "year": 48,
- "amount": 0.0
- },
- {
- "year": 49,
- "amount": 0.0
- },
- {
- "year": 50,
- "amount": 0.0
- },
- {
- "year": 51,
- "amount": 0.0
- },
- {
- "year": 52,
- "amount": 0.0
- },
- {
- "year": 53,
- "amount": 0.0
- },
- {
- "year": 54,
- "amount": 0.0
- },
- {
- "year": 55,
- "amount": 0.0
- },
- {
- "year": 56,
- "amount": 0.0
- },
- {
- "year": 57,
- "amount": 0.0
- },
- {
- "year": 58,
- "amount": 0.0
- },
- {
- "year": 59,
- "amount": 0.0
- },
- {
- "year": 60,
- "amount": 0.0
- },
- {
- "year": 61,
- "amount": 0.0
- },
- {
- "year": 62,
- "amount": 0.0
- },
- {
- "year": 63,
- "amount": 0.0
- },
- {
- "year": 64,
- "amount": 0.0
- },
- {
- "year": 65,
- "amount": 0.0
- },
- {
- "year": 66,
- "amount": 0.0
- },
- {
- "year": 67,
- "amount": 0.0
- },
- {
- "year": 68,
- "amount": 0.0
- },
- {
- "year": 69,
- "amount": 0.0
- },
- {
- "year": 70,
- "amount": 0.0
- },
- {
- "year": 71,
- "amount": 0.0
- },
- {
- "year": 72,
- "amount": 0.0
- },
- {
- "year": 73,
- "amount": 0.0
- },
- {
- "year": 74,
- "amount": 0.0
- },
- {
- "year": 75,
- "amount": 0.0
- },
- {
- "year": 76,
- "amount": 0.0
- },
- {
- "year": 77,
- "amount": 0.0
- },
- {
- "year": 78,
- "amount": 0.0
- }
- ]
- },
- {
- "type": "ScheduledPremium",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 14667.6
- },
- {
- "year": 2,
- "amount": 14667.6
- },
- {
- "year": 3,
- "amount": 14667.6
- },
- {
- "year": 4,
- "amount": 14667.6
- },
- {
- "year": 5,
- "amount": 14667.6
- },
- {
- "year": 6,
- "amount": 14667.6
- },
- {
- "year": 7,
- "amount": 14667.6
- },
- {
- "year": 8,
- "amount": 14667.6
- },
- {
- "year": 9,
- "amount": 14667.6
- },
- {
- "year": 10,
- "amount": 14667.6
- },
- {
- "year": 11,
- "amount": 14667.6
- },
- {
- "year": 12,
- "amount": 14667.6
- },
- {
- "year": 13,
- "amount": 14667.6
- },
- {
- "year": 14,
- "amount": 14667.6
- },
- {
- "year": 15,
- "amount": 14667.6
- },
- {
- "year": 16,
- "amount": 14667.6
- },
- {
- "year": 17,
- "amount": 14667.6
- },
- {
- "year": 18,
- "amount": 14667.6
- },
- {
- "year": 19,
- "amount": 14667.6
- },
- {
- "year": 20,
- "amount": 14667.6
- },
- {
- "year": 21,
- "amount": 0.0
- },
- {
- "year": 22,
- "amount": 0.0
- },
- {
- "year": 23,
- "amount": 0.0
- },
- {
- "year": 24,
- "amount": 0.0
- },
- {
- "year": 25,
- "amount": 0.0
- },
- {
- "year": 26,
- "amount": 0.0
- },
- {
- "year": 27,
- "amount": 0.0
- },
- {
- "year": 28,
- "amount": 0.0
- },
- {
- "year": 29,
- "amount": 0.0
- },
- {
- "year": 30,
- "amount": 0.0
- },
- {
- "year": 31,
- "amount": 0.0
- },
- {
- "year": 32,
- "amount": 0.0
- },
- {
- "year": 33,
- "amount": 0.0
- },
- {
- "year": 34,
- "amount": 0.0
- },
- {
- "year": 35,
- "amount": 0.0
- },
- {
- "year": 36,
- "amount": 0.0
- },
- {
- "year": 37,
- "amount": 0.0
- },
- {
- "year": 38,
- "amount": 0.0
- },
- {
- "year": 39,
- "amount": 0.0
- },
- {
- "year": 40,
- "amount": 0.0
- },
- {
- "year": 41,
- "amount": 0.0
- },
- {
- "year": 42,
- "amount": 0.0
- },
- {
- "year": 43,
- "amount": 0.0
- },
- {
- "year": 44,
- "amount": 0.0
- },
- {
- "year": 45,
- "amount": 0.0
- },
- {
- "year": 46,
- "amount": 0.0
- },
- {
- "year": 47,
- "amount": 0.0
- },
- {
- "year": 48,
- "amount": 0.0
- },
- {
- "year": 49,
- "amount": 0.0
- },
- {
- "year": 50,
- "amount": 0.0
- },
- {
- "year": 51,
- "amount": 0.0
- },
- {
- "year": 52,
- "amount": 0.0
- },
- {
- "year": 53,
- "amount": 0.0
- },
- {
- "year": 54,
- "amount": 0.0
- },
- {
- "year": 55,
- "amount": 0.0
- },
- {
- "year": 56,
- "amount": 0.0
- },
- {
- "year": 57,
- "amount": 0.0
- },
- {
- "year": 58,
- "amount": 0.0
- },
- {
- "year": 59,
- "amount": 0.0
- },
- {
- "year": 60,
- "amount": 0.0
- },
- {
- "year": 61,
- "amount": 0.0
- },
- {
- "year": 62,
- "amount": 0.0
- },
- {
- "year": 63,
- "amount": 0.0
- },
- {
- "year": 64,
- "amount": 0.0
- },
- {
- "year": 65,
- "amount": 0.0
- },
- {
- "year": 66,
- "amount": 0.0
- },
- {
- "year": 67,
- "amount": 0.0
- },
- {
- "year": 68,
- "amount": 0.0
- },
- {
- "year": 69,
- "amount": 0.0
- },
- {
- "year": 70,
- "amount": 0.0
- },
- {
- "year": 71,
- "amount": 0.0
- },
- {
- "year": 72,
- "amount": 0.0
- },
- {
- "year": 73,
- "amount": 0.0
- },
- {
- "year": 74,
- "amount": 0.0
- },
- {
- "year": 75,
- "amount": 0.0
- },
- {
- "year": 76,
- "amount": 0.0
- },
- {
- "year": 77,
- "amount": 0.0
- },
- {
- "year": 78,
- "amount": 0.0
- }
- ]
- },
- {
- "type": "TotalCashValue",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 5626.95
- },
- {
- "year": 2,
- "amount": 15564.12
- },
- {
- "year": 3,
- "amount": 24837.69
- },
- {
- "year": 4,
- "amount": 36454.61
- },
- {
- "year": 5,
- "amount": 49013.75
- },
- {
- "year": 6,
- "amount": 62695.79
- },
- {
- "year": 7,
- "amount": 77589.11
- },
- {
- "year": 8,
- "amount": 93668.11
- },
- {
- "year": 9,
- "amount": 110647.52
- },
- {
- "year": 10,
- "amount": 128574.4
- },
- {
- "year": 11,
- "amount": 147497.23
- },
- {
- "year": 12,
- "amount": 167463.28
- },
- {
- "year": 13,
- "amount": 186415.42
- },
- {
- "year": 14,
- "amount": 200683.54
- },
- {
- "year": 15,
- "amount": 215731.77
- },
- {
- "year": 16,
- "amount": 231598.79
- },
- {
- "year": 17,
- "amount": 248328.92
- },
- {
- "year": 18,
- "amount": 265957.43
- },
- {
- "year": 19,
- "amount": 284692.81
- },
- {
- "year": 20,
- "amount": 304579.49
- },
- {
- "year": 21,
- "amount": 325681.91
- },
- {
- "year": 22,
- "amount": 348057.14
- },
- {
- "year": 23,
- "amount": 371775.45
- },
- {
- "year": 24,
- "amount": 396903.79
- },
- {
- "year": 25,
- "amount": 423518.59
- },
- {
- "year": 26,
- "amount": 451695.08
- },
- {
- "year": 27,
- "amount": 481522.29
- },
- {
- "year": 28,
- "amount": 513088.69
- },
- {
- "year": 29,
- "amount": 546484.92
- },
- {
- "year": 30,
- "amount": 581811.06
- },
- {
- "year": 31,
- "amount": 619159.16
- },
- {
- "year": 32,
- "amount": 658626.13
- },
- {
- "year": 33,
- "amount": 700314.2
- },
- {
- "year": 34,
- "amount": 744314.93
- },
- {
- "year": 35,
- "amount": 790722.26
- },
- {
- "year": 36,
- "amount": 839615.03
- },
- {
- "year": 37,
- "amount": 891078.39
- },
- {
- "year": 38,
- "amount": 945191.04
- },
- {
- "year": 39,
- "amount": 1002009.18
- },
- {
- "year": 40,
- "amount": 1061577.32
- },
- {
- "year": 41,
- "amount": 1123948.94
- },
- {
- "year": 42,
- "amount": 1189170.29
- },
- {
- "year": 43,
- "amount": 1257287.79
- },
- {
- "year": 44,
- "amount": 1328330.64
- },
- {
- "year": 45,
- "amount": 1402339.24
- },
- {
- "year": 46,
- "amount": 1479358.5
- },
- {
- "year": 47,
- "amount": 1559432.14
- },
- {
- "year": 48,
- "amount": 1642608.12
- },
- {
- "year": 49,
- "amount": 1728935.46
- },
- {
- "year": 50,
- "amount": 1818497.17
- },
- {
- "year": 51,
- "amount": 1910705.21
- },
- {
- "year": 52,
- "amount": 2005640.93
- },
- {
- "year": 53,
- "amount": 2104064.34
- },
- {
- "year": 54,
- "amount": 2206132.89
- },
- {
- "year": 55,
- "amount": 2312023.6
- },
- {
- "year": 56,
- "amount": 2421955.65
- },
- {
- "year": 57,
- "amount": 2536185.01
- },
- {
- "year": 58,
- "amount": 2655032.39
- },
- {
- "year": 59,
- "amount": 2778889.06
- },
- {
- "year": 60,
- "amount": 2908079.96
- },
- {
- "year": 61,
- "amount": 3041681.69
- },
- {
- "year": 62,
- "amount": 3178562.57
- },
- {
- "year": 63,
- "amount": 3318443.32
- },
- {
- "year": 64,
- "amount": 3461028.56
- },
- {
- "year": 65,
- "amount": 3606020.88
- },
- {
- "year": 66,
- "amount": 3753040.6
- },
- {
- "year": 67,
- "amount": 3901573.88
- },
- {
- "year": 68,
- "amount": 4050448.73
- },
- {
- "year": 69,
- "amount": 4199191.98
- },
- {
- "year": 70,
- "amount": 4347416.62
- },
- {
- "year": 71,
- "amount": 4497065.79
- },
- {
- "year": 72,
- "amount": 4650597.12
- },
- {
- "year": 73,
- "amount": 4809433.22
- },
- {
- "year": 74,
- "amount": 4976547.7
- },
- {
- "year": 75,
- "amount": 5157616.01
- },
- {
- "year": 76,
- "amount": 5362826.06
- },
- {
- "year": 77,
- "amount": 5610630.01
- },
- {
- "year": 78,
- "amount": 5935780.5
- }
- ]
- },
- {
- "type": "TotalDeathBenefit",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 503907.87
- },
- {
- "year": 2,
- "amount": 512657.42
- },
- {
- "year": 3,
- "amount": 526530.58
- },
- {
- "year": 4,
- "amount": 545537.34
- },
- {
- "year": 5,
- "amount": 567794.45
- },
- {
- "year": 6,
- "amount": 594027.74
- },
- {
- "year": 7,
- "amount": 624285.95
- },
- {
- "year": 8,
- "amount": 657919.97
- },
- {
- "year": 9,
- "amount": 692860.64
- },
- {
- "year": 10,
- "amount": 729087.82
- },
- {
- "year": 11,
- "amount": 766582.66
- },
- {
- "year": 12,
- "amount": 805327.29
- },
- {
- "year": 13,
- "amount": 845172.17
- },
- {
- "year": 14,
- "amount": 885608.24
- },
- {
- "year": 15,
- "amount": 926235.25
- },
- {
- "year": 16,
- "amount": 967054.35
- },
- {
- "year": 17,
- "amount": 1008068.34
- },
- {
- "year": 18,
- "amount": 1049279.21
- },
- {
- "year": 19,
- "amount": 1091397.81
- },
- {
- "year": 20,
- "amount": 1134442.38
- },
- {
- "year": 21,
- "amount": 1178431.12
- },
- {
- "year": 22,
- "amount": 1223382.58
- },
- {
- "year": 23,
- "amount": 1269315.58
- },
- {
- "year": 24,
- "amount": 1316249.51
- },
- {
- "year": 25,
- "amount": 1364203.33
- },
- {
- "year": 26,
- "amount": 1413196.44
- },
- {
- "year": 27,
- "amount": 1463248.19
- },
- {
- "year": 28,
- "amount": 1514377.96
- },
- {
- "year": 29,
- "amount": 1566605.61
- },
- {
- "year": 30,
- "amount": 1619950.88
- },
- {
- "year": 31,
- "amount": 1674434.46
- },
- {
- "year": 32,
- "amount": 1730077.44
- },
- {
- "year": 33,
- "amount": 1786901.33
- },
- {
- "year": 34,
- "amount": 1844928.27
- },
- {
- "year": 35,
- "amount": 1904180.95
- },
- {
- "year": 36,
- "amount": 1964683.11
- },
- {
- "year": 37,
- "amount": 2026458.5
- },
- {
- "year": 38,
- "amount": 2089531.23
- },
- {
- "year": 39,
- "amount": 2153926.23
- },
- {
- "year": 40,
- "amount": 2219668.86
- },
- {
- "year": 41,
- "amount": 2286784.11
- },
- {
- "year": 42,
- "amount": 2355297.06
- },
- {
- "year": 43,
- "amount": 2425232.56
- },
- {
- "year": 44,
- "amount": 2496615.7
- },
- {
- "year": 45,
- "amount": 2569470.91
- },
- {
- "year": 46,
- "amount": 2643822.32
- },
- {
- "year": 47,
- "amount": 2719693.95
- },
- {
- "year": 48,
- "amount": 2797109.53
- },
- {
- "year": 49,
- "amount": 2876092.78
- },
- {
- "year": 50,
- "amount": 2956666.87
- },
- {
- "year": 51,
- "amount": 3038842.35
- },
- {
- "year": 52,
- "amount": 3122614.77
- },
- {
- "year": 53,
- "amount": 3207994.31
- },
- {
- "year": 54,
- "amount": 3295007.22
- },
- {
- "year": 55,
- "amount": 3383681.07
- },
- {
- "year": 56,
- "amount": 3474044.8
- },
- {
- "year": 57,
- "amount": 3566129.35
- },
- {
- "year": 58,
- "amount": 3659967.74
- },
- {
- "year": 59,
- "amount": 3755595.84
- },
- {
- "year": 60,
- "amount": 3853051.2
- },
- {
- "year": 61,
- "amount": 3952389.36
- },
- {
- "year": 62,
- "amount": 4053668.73
- },
- {
- "year": 63,
- "amount": 4156935.54
- },
- {
- "year": 64,
- "amount": 4262238.41
- },
- {
- "year": 65,
- "amount": 4369628.41
- },
- {
- "year": 66,
- "amount": 4479160.2
- },
- {
- "year": 67,
- "amount": 4590892.76
- },
- {
- "year": 68,
- "amount": 4704177.63
- },
- {
- "year": 69,
- "amount": 4819101.55
- },
- {
- "year": 70,
- "amount": 4935753.32
- },
- {
- "year": 71,
- "amount": 5054191.84
- },
- {
- "year": 72,
- "amount": 5174467.94
- },
- {
- "year": 73,
- "amount": 5296646.33
- },
- {
- "year": 74,
- "amount": 5420770.35
- },
- {
- "year": 75,
- "amount": 5546847.59
- },
- {
- "year": 76,
- "amount": 5674829.62
- },
- {
- "year": 77,
- "amount": 5804574.9
- },
- {
- "year": 78,
- "amount": 5935780.5
- }
- ]
- },
- {
- "type": "TotalDividend",
- "basisType": "Alternate",
- "coverageId": null,
- "partyId": null,
- "value": [
- {
- "year": 1,
- "amount": 534.05
- },
- {
- "year": 2,
- "amount": 1234.71
- },
- {
- "year": 3,
- "amount": 2021.28
- },
- {
- "year": 4,
- "amount": 2859.05
- },
- {
- "year": 5,
- "amount": 3456.32
- },
- {
- "year": 6,
- "amount": 4205.13
- },
- {
- "year": 7,
- "amount": 5006.44
- },
- {
- "year": 8,
- "amount": 5743.87
- },
- {
- "year": 9,
- "amount": 6158.59
- },
- {
- "year": 10,
- "amount": 6590.46
- },
- {
- "year": 11,
- "amount": 7040.32
- },
- {
- "year": 12,
- "amount": 7509.0
- },
- {
- "year": 13,
- "amount": 7971.16
- },
- {
- "year": 14,
- "amount": 8350.42
- },
- {
- "year": 15,
- "amount": 8660.8
- },
- {
- "year": 16,
- "amount": 8983.07
- },
- {
- "year": 17,
- "amount": 9317.78
- },
- {
- "year": 18,
- "amount": 9665.59
- },
- {
- "year": 19,
- "amount": 10198.38
- },
- {
- "year": 20,
- "amount": 10759.94
- },
- {
- "year": 21,
- "amount": 11351.44
- },
- {
- "year": 22,
- "amount": 11974.21
- },
- {
- "year": 23,
- "amount": 12629.62
- },
- {
- "year": 24,
- "amount": 13319.19
- },
- {
- "year": 25,
- "amount": 14044.57
- },
- {
- "year": 26,
- "amount": 14807.41
- },
- {
- "year": 27,
- "amount": 15609.64
- },
- {
- "year": 28,
- "amount": 16453.32
- },
- {
- "year": 29,
- "amount": 17340.42
- },
- {
- "year": 30,
- "amount": 18273.17
- },
- {
- "year": 31,
- "amount": 19253.59
- },
- {
- "year": 32,
- "amount": 20283.63
- },
- {
- "year": 33,
- "amount": 21365.35
- },
- {
- "year": 34,
- "amount": 22500.66
- },
- {
- "year": 35,
- "amount": 23691.21
- },
- {
- "year": 36,
- "amount": 24938.25
- },
- {
- "year": 37,
- "amount": 26243.05
- },
- {
- "year": 38,
- "amount": 27606.78
- },
- {
- "year": 39,
- "amount": 29029.86
- },
- {
- "year": 40,
- "amount": 30512.28
- },
- {
- "year": 41,
- "amount": 32054.09
- },
- {
- "year": 42,
- "amount": 33655.3
- },
- {
- "year": 43,
- "amount": 35315.88
- },
- {
- "year": 44,
- "amount": 37035.48
- },
- {
- "year": 45,
- "amount": 38813.79
- },
- {
- "year": 46,
- "amount": 40650.83
- },
- {
- "year": 47,
- "amount": 42546.63
- },
- {
- "year": 48,
- "amount": 44501.35
- },
- {
- "year": 49,
- "amount": 46515.29
- },
- {
- "year": 50,
- "amount": 48589.41
- },
- {
- "year": 51,
- "amount": 50716.68
- },
- {
- "year": 52,
- "amount": 52888.93
- },
- {
- "year": 53,
- "amount": 55116.23
- },
- {
- "year": 54,
- "amount": 57411.38
- },
- {
- "year": 55,
- "amount": 59778.61
- },
- {
- "year": 56,
- "amount": 62223.18
- },
- {
- "year": 57,
- "amount": 64751.65
- },
- {
- "year": 58,
- "amount": 67372.3
- },
- {
- "year": 59,
- "amount": 70095.63
- },
- {
- "year": 60,
- "amount": 72932.76
- },
- {
- "year": 61,
- "amount": 75870.83
- },
- {
- "year": 62,
- "amount": 78878.98
- },
- {
- "year": 63,
- "amount": 81940.68
- },
- {
- "year": 64,
- "amount": 85050.08
- },
- {
- "year": 65,
- "amount": 88201.75
- },
- {
- "year": 66,
- "amount": 91389.6
- },
- {
- "year": 67,
- "amount": 94604.69
- },
- {
- "year": 68,
- "amount": 97225.78
- },
- {
- "year": 69,
- "amount": 99857.68
- },
- {
- "year": 70,
- "amount": 102491.38
- },
- {
- "year": 71,
- "amount": 105150.48
- },
- {
- "year": 72,
- "amount": 107890.87
- },
- {
- "year": 73,
- "amount": 110756.75
- },
- {
- "year": 74,
- "amount": 113795.78
- },
- {
- "year": 75,
- "amount": 117102.71
- },
- {
- "year": 76,
- "amount": 120851.79
- },
- {
- "year": 77,
- "amount": 125357.76
- },
- {
- "year": 78,
- "amount": 131205.6
- }
- ]
- }
- ]
- }
Advertisement
Add Comment
Please, Sign In to add comment
Advertisement