Joshi, Sarika

Guardian Life Insurance Illustration Tabular Detail

Guaranteed

Non-Guaranteed - Current

Non-Guaranteed - Alternate

AGE AT ANNUAL CASH DEATH CASH DEATH POL START PREMIUM VALUE BENEFIT PREMIUM VALUE BENEFIT PREMIUM VALUE BENEFIT YR OF YR # ## ## # * ## * ## * # * ## * ## * 36 73 11,870 507,380 1,000,000 11,870 988,407 1,777,565 11,870 888,577 1,618,226 37 74 11,870 526,970 1,000,000 11,870 1,046,830 1,820,108 11,870 935,392 1,646,358 38 75 11,870 546,660 1,000,000 11,870 1,107,685 1,864,113 11,870 983,613 1,675,071 39 76 11,870 566,440 1,000,000 11,870 1,171,100 1,909,696 11,870 1,033,300 1,704,436 40 77 11,870 586,240 1,000,000 11,870 1,237,145 1,957,011 11,870 1,084,451 1,734,556 41 78 11,870 606,020 1,000,000 11,870 1,305,912 2,006,180 11,870 1,137,083 1,765,499 42 79 11,870 625,760 1,000,000 11,870 1,377,541 2,057,356 11,870 1,191,255 1,797,359 43 80 11,870 645,400 1,000,000 11,870 1,452,107 2,110,681 11,870 1,246,959 1,830,211 44 81 11,870 664,800 1,000,000 11,870 1,529,449 2,166,217 11,870 1,303,981 1,864,059 45 82 11,870 683,880 1,000,000 11,870 1,609,606 2,224,097 11,870 1,362,279 1,898,965 46 83 11,870 702,590 1,000,000 11,870 1,692,817 2,284,631 11,870 1,421,985 1,935,143 47 84 11,870 720,830 1,000,000 11,870 1,779,159 2,348,152 11,870 1,483,089 1,972,814 48 85 11,870 738,510 1,000,000 11,870 1,868,652 2,414,881 11,870 1,545,522 2,012,095 49 86 11,870 755,520 1,000,000 11,870 1,960,832 2,484,576 11,870 1,608,803 2,052,700 50 87 11,870 771,900 1,000,000 11,870 2,055,057 2,556,439 11,870 1,672,323 2,093,889 51 88 11,870 787,660 1,000,000 11,870 2,151,353 2,630,335 11,870 1,736,047 2,135,497 52 89 11,870 802,810 1,000,000 11,870 2,249,664 2,706,211 11,870 1,799,877 2,177,438 53 90 11,870 817,460 1,000,000 11,870 2,350,403 2,784,291 11,870 1,864,105 2,219,856 54 91 11,870 831,800 1,000,000 11,870 2,454,386 2,864,989 11,870 1,929,329 2,263,034 55 92 11,870 846,050 1,000,000 11,870 2,560,792 2,947,020 11,870 1,994,819 2,305,883 56 93 11,870 860,530 1,000,000 11,870 2,668,933 3,028,699 11,870 2,059,979 2,347,034 57 94 11,870 875,930 1,000,000 11,870 2,779,106 3,108,314 11,870 2,125,026 2,385,157 58 95 11,870 893,000 1,000,000 11,870 2,891,770 3,184,180 11,870 2,190,315 2,419,003 59 96 11,870 912,470 1,000,000 11,870 3,009,710 3,256,937 11,870 2,258,005 2,449,188 60 97 11,870 936,190 1,000,000 11,870 3,138,165 3,326,919 11,870 2,332,077 2,476,048 61 98 11,870 967,370 1,000,000 11,870 3,282,506 3,390,468 11,870 2,416,468 2,496,853 62 99 0 1,000,000 1,000,000 0 3,435,761 3,435,761 0 2,501,620 2,501,620 63 100 0 1,000,000 1,000,000 0 3,602,346 3,602,346 0 2,622,898 2,622,898 64 101 0 1,000,000 1,000,000 0 3,777,010 3,777,010 0 2,750,059 2,750,059 65 102 0 1,000,000 1,000,000 0 3,960,144 3,960,144 0 2,883,387 2,883,387 66 103 0 1,000,000 1,000,000 0 4,152,161 4,152,161 0 3,023,181 3,023,181 67 104 0 1,000,000 1,000,000 0 4,353,491 4,353,491 0 3,169,755 3,169,755 68 105 0 1,000,000 1,000,000 0 4,564,586 4,564,586 0 3,323,438 3,323,438 69 106 0 1,000,000 1,000,000 0 4,785,918 4,785,918 0 3,484,575 3,484,575 70 107 0 1,000,000 1,000,000 0 5,017,985 5,017,985 0 3,653,527 3,653,527 71 108 0 1,000,000 1,000,000 0 5,261,307 5,261,307 0 3,830,673 3,830,673 72 109 0 1,000,000 1,000,000 0 5,516,431 5,516,431 0 4,016,411 4,016,411 73 110 0 1,000,000 1,000,000 0 5,783,928 5,783,928 0 4,211,157 4,211,157 74 111 0 1,000,000 1,000,000 0 6,064,398 6,064,398 0 4,415,348 4,415,348 75 112 0 1,000,000 1,000,000 0 6,358,471 6,358,471 0 4,629,442 4,629,442 76 113 0 1,000,000 1,000,000 0 6,666,807 6,666,807 0 4,853,920 4,853,920 77 114 0 1,000,000 1,000,000 0 6,990,097 6,990,097 0 5,089,285 5,089,285 78 115 0 1,000,000 1,000,000 0 7,329,067 7,329,067 0 5,336,066 5,336,066 79 116 0 1,000,000 1,000,000 0 7,684,477 7,684,477 0 5,594,815 5,594,815 80 117 0 1,000,000 1,000,000 0 8,057,124 8,057,124 0 5,866,113 5,866,113 NET CASH DEATH NET

August 28, 2019 ID:6692/Case ID:12734233

Version: 2.24.1

Page: 12 of 18