Weik, Dr. Alexander - Guardian Life

Dr Alexander Weick

Aggregate Premium

$1M BaseWhole Life with $1M Term Layer

Guardian Life

Voluntary Additional

Projected

Guaranteed Additional

Projected

Projecetd

Net

Total Cash Value

Net

Policy

Attained

Annual

Annual Income

Cash Value

Death Benefit

Year

Age

Premium

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

#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

0 0

9,711

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

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

19,788 33,736 53,068 73,131 94,381 116,403 139,141 162,652 186,938 211,983 237,767 264,306 291,552 319,505 348,232 377,754 408,281 439,825 472,364 504,715 537,879 571,850 606,524 641,821

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

10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25