Joshi, Sarika

Guardian Life Insurance Illustration Tabular Detail

Guaranteed

Non-Guaranteed - Current

ANNUAL PREMIUM

DEATH

NET

DEATH

AGE AT START OF YR

CASH VALUE

CASH VALUE

POL

BENEFIT

PREMIUM

BENEFIT

YR

#

##

##

# *

## *

## *

36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57

73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94

25,140 28,340 32,060 36,280 41,200 46,920 53,740 62,020 71,580 81,020 91,320 103,700 122,680 139,520 158,380 180,500 205,080 232,060 260,800 292,020 325,720 359,680

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

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

10,670 11,900 13,650 15,680 18,060 20,840 24,210 28,310 33,070 37,860 43,180 49,580 59,950 69,650 80,780 94,010 109,040 125,920 144,440 163,380 184,050 205,620

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

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

Mode Selected: Annual Cost per day: $1.23

Initial Modal Premium

Mode Annual

Modal Factor

1.000000 0.515000 0.262650 0.085833

450.00 231.75 118.19

Semi-Annual

Quarterly

Guard-O-Matic

38.62

5% Interest Adjusted Indices

Current Basis

Guaranteed Basis

Net Pay. 0.52 0.94

Surrender Cost Index

Equiv. Lev. Dividend

Net Pay. 1.92 2.59

Surrender Cost Index

Year

10 20

0.52 0.94

0.00 0.00

1.92 2.59

August 28, 2019 ID:2117/Case ID:12734234

Version: 2.24.1

Page: 7 of 9