Weik, Dr. Alexander - Guardian Life

Dr Alexander Weick

Minimum Premium

$1M BaseWhole Life with $1M Term Layer

Guardian Life

Required Minimum Annual Premium

Guaranteed

Projected

Projected

Total Cash Value

Total Cash Value

Net

Policy

Attained

Death Benefit

Year

Age

1 2 3 4 5 6 7 8 9

31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82

11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800 11,800

0 0

30

2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 1,614,523 1,629,422 1,645,416 1,662,453 1,680,562 1,699,805 1,720,418 1,742,471 1,765,883 1,790,668 1,816,820 1,844,437 1,873,678 1,904,683 1,937,495 1,972,226 2,008,807

1,152 6,381 16,697 27,472 39,203 51,438 64,603 78,736 93,856 110,014 127,241 145,535 164,947 185,512 206,908 229,202 252,472 276,775 302,148 327,439 353,764 381,143 409,569 439,046 469,562 501,185 534,068 568,257 603,713 640,452 678,418 717,636 758,194 800,359 834,292 869,499 906,010 943,916 983,195

3,990 12,980 22,310 32,450 42,960 53,800 65,000 76,560 88,470 100,720 113,310 126,220 139,440 153,010 166,940 181,330 196,190 211,500 226,100 241,020 256,260 271,750 287,450 303,370 319,500 335,960 352,740 369,770 386,970 404,230 421,510 438,830 456,190

10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

1,023,879 1,065,826 1,109,121 1,153,832 1,200,003 1,247,663 1,296,794 1,347,350 1,399,251 1,452,525 1,507,113 1,563,109