{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Lab6 Spreadsheet

Lab6 Spreadsheet - PLIC Life 15-Mar-00 Assumptions Duration...

Info icon This preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
PLIC Life 15-Mar-00 Assumptions Interest InvestmentBase Mortality Expenses Duration Rate Expense Mortality Factors Lapses Per 1000 Per Pol % of Prem Prem Tax Commissions 1 1 0 0.79000 60.00% 10.00% $1.00 $300.00 5.00% 2.50% 60.00% 2 1 0 1.02000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 3 1 0 1.45000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 4 1 0 1.73000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 5 1 0 2.00000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 6 1 0 2.23000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 7 1 0 2.51000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 8 1 0 2.79000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 9 1 0 3.13000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 10 1 0 3.51000 60.00% 10.00% $- $40.00 0.00% 2.50% 6.00% 11 1 0 3.94000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 12 1 0 4.47000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 13 1 0 5.13000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 14 1 0 5.82000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 15 1 0 6.48000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 16 1 0 7.27000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 17 1 0 8.01000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 18 1 0 8.82000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 19 1 0 9.73000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% 20 1 0 10.75000 60.00% 10.00% $- $40.00 0.00% 2.50% 3.00% Average Size: 300 Policy Fee: 50
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Net Inv Mortality Lapse In Force Death Terminal Cash Premiums Other Death Lapse Inc. In. Inv. Inc. Inv. Inc. Book Duration Rate Rate/1000 Rate Beg of Yr Benefits Reserves Values w/ Fee Comm Expenses Benefits Benefits Reserve Cash Flow on Surplus Profit Surplus 1 0.9975 0.4740 0.1000 1.0000 1000 - - 2.42 1.35 2.18 0.47 - - (1.26) - (2.85) (2.85) 2 0.9975 0.6120 0.1000 0.8996 1000 3.35 - 2.17 0.12 0.17 0.55 - 2.71 1.52 (2.84) 0.14 (5.56) 3 0.9975 0.8700 0.1000 0.8091 1000 6.62 - 1.96 0.11 0.16 0.70 - 2.10 1.27 (5.54) 1.51 (9.59) 4 0.9975 1.0380 0.1000 0.7276 1000 9.75 - 1.76 0.10 0.14 0.76 - 1.56 1.08 (9.57) 2.68 (16.48) 5 0.9975 1.2000 0.1000 0.6541 1000 12.73 - 1.58 0.08 0.13 0.78 - 1.11 0.92 (16.44) 3.57 (29.34) 6 0.9975 1.3380 0.1000 0.5880 1000 15.52 - 1.42 0.08 0.11 0.79 - 0.72 0.79 (29.27) 4.25 (54.36) 7 0.9975 1.5060 0.1000 0.5285 1000 18.10 - 1.28 0.07 0.10 0.80 - 0.39 0.66 (54.22) 4.67 (103.91) 8 0.9975 1.6740 0.1000 0.4749 1000 20.43 - 1.15 0.06 0.09 0.80 - 0.12 0.56 (103.65) 4.93 (202.64) 9 0.9975 1.8780 0.1000 0.4267 1000 22.47 - 1.03 0.05 0.08 0.80 - (0.10) 0.46 (202.13) 5.00 (399.76) 10 0.9975 2.1060 0.1000 0.3833 1000 24.17 - 0.93 0.05 0.07 0.81 - (0.29) 0.37 (398.76) 4.96 (793.57) 11 0.9975 2.3640 0.1000 0.3443 1000 25.47 - 0.83 0.02 0.07 0.81 - (0.45) 0.31 (791.58) 4.84 ### 12 0.9975 2.6820 0.1000 0.3091 1000 26.27 - 0.75 0.02 0.06 0.83 - (0.58) 0.23 ### 4.58 ### 13 0.9975 3.0780 0.1000 0.2775 1000 26.46 - 0.67 0.02 0.05 0.85 - (0.70) 0.15 ### 4.23 ### 14 0.9975 3.4920 0.1000 0.2489 1000 25.94 - 0.60 0.01 0.05 0.87 - (0.80) 0.08 ### 3.84 ### 15 0.9975 3.8880 0.1000 0.2233 1000 24.54 - 0.54 0.01 0.04 0.87 - (0.88) 0.03 ### 3.42 ### 16 0.9975 4.3620 0.1000 0.2002 1000 22.16 - 0.48 0.01 0.04 0.87
Image of page 2
Image of page 3

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern