Whole Life Illustration - $1M 15 Year Funding

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 12,000 506,460 1,000,000 12,000 988,304 1,768,190 12,000 888,966 1,611,812 37 74 12,000 524,840 1,000,000 12,000 1,045,535 1,812,064 12,000 934,585 1,641,045 38 75 12,000 543,270 1,000,000 12,000 1,105,145 1,857,564 12,000 981,556 1,670,970 39 76 12,000 561,730 1,000,000 12,000 1,167,179 1,904,724 12,000 1,029,864 1,701,581 40 77 12,000 580,210 1,000,000 12,000 1,231,746 1,953,612 12,000 1,079,544 1,732,899 41 78 12,000 598,700 1,000,000 12,000 1,298,926 2,004,280 12,000 1,130,605 1,764,930 42 79 12,000 617,190 1,000,000 12,000 1,368,836 2,056,783 12,000 1,183,083 1,797,680 43 80 12,000 635,670 1,000,000 12,000 1,441,540 2,111,168 12,000 1,236,969 1,831,149 44 81 12,000 653,740 1,000,000 12,000 1,516,837 2,167,917 12,000 1,292,017 1,865,718 45 82 12,000 671,320 1,000,000 12,000 1,594,704 2,227,292 12,000 1,348,130 1,901,557 46 83 12,000 688,580 1,000,000 12,000 1,675,403 2,289,213 12,000 1,405,469 1,938,531 47 84 12,000 705,490 1,000,000 12,000 1,758,984 2,353,712 12,000 1,464,000 1,976,607 48 85 12,000 722,020 1,000,000 12,000 1,845,467 2,420,861 12,000 1,523,669 2,015,785 49 86 12,000 738,560 1,000,000 12,000 1,934,454 2,489,377 12,000 1,584,052 2,054,911 50 87 12,000 754,390 1,000,000 12,000 2,025,110 2,559,590 12,000 1,644,396 2,094,237 51 88 12,000 769,610 1,000,000 12,000 2,117,399 2,631,520 12,000 1,704,629 2,133,743 52 89 12,000 784,280 1,000,000 12,000 2,211,256 2,704,944 12,000 1,764,650 2,173,208 53 90 12,000 798,940 1,000,000 12,000 2,307,187 2,779,136 12,000 1,824,843 2,212,011 54 91 12,000 815,130 1,000,000 12,000 2,406,696 2,851,764 12,000 1,886,392 2,248,248 55 92 12,000 832,180 1,000,000 12,000 2,508,896 2,922,961 12,000 1,948,520 2,282,085 56 93 12,000 849,730 1,000,000 12,000 2,613,055 2,993,004 12,000 2,010,612 2,313,800 57 94 12,000 867,780 1,000,000 12,000 2,719,240 3,062,072 12,000 2,072,706 2,343,582 58 95 12,000 886,500 1,000,000 12,000 2,827,572 3,129,961 12,000 2,134,878 2,371,306 59 96 12,000 907,430 1,000,000 12,000 2,941,097 3,195,800 12,000 2,199,496 2,396,340 60 97 12,000 932,490 1,000,000 12,000 3,065,105 3,259,751 12,000 2,270,577 2,418,861 61 98 12,000 966,410 1,000,000 12,000 3,206,989 3,315,888 12,000 2,353,597 2,434,439 62 99 0 1,000,000 1,000,000 0 3,359,855 3,359,855 0 2,439,204 2,439,204 63 100 0 1,000,000 1,000,000 0 3,522,758 3,522,758 0 2,557,455 2,557,455 64 101 0 1,000,000 1,000,000 0 3,693,561 3,693,561 0 2,681,442 2,681,442 65 102 0 1,000,000 1,000,000 0 3,872,649 3,872,649 0 2,811,442 2,811,442 66 103 0 1,000,000 1,000,000 0 4,060,423 4,060,423 0 2,947,747 2,947,747 67 104 0 1,000,000 1,000,000 0 4,257,303 4,257,303 0 3,090,662 3,090,662 68 105 0 1,000,000 1,000,000 0 4,463,732 4,463,732 0 3,240,510 3,240,510 69 106 0 1,000,000 1,000,000 0 4,680,173 4,680,173 0 3,397,624 3,397,624 70 107 0 1,000,000 1,000,000 0 4,907,112 4,907,112 0 3,562,359 3,562,359 71 108 0 1,000,000 1,000,000 0 5,145,057 5,145,057 0 3,735,083 3,735,083 72 109 0 1,000,000 1,000,000 0 5,394,542 5,394,542 0 3,916,185 3,916,185 73 110 0 1,000,000 1,000,000 0 5,656,127 5,656,127 0 4,106,070 4,106,070 74 111 0 1,000,000 1,000,000 0 5,930,399 5,930,399 0 4,305,164 4,305,164 75 112 0 1,000,000 1,000,000 0 6,217,974 6,217,974 0 4,513,915 4,513,915 76 113 0 1,000,000 1,000,000 0 6,519,495 6,519,495 0 4,732,790 4,732,790 77 114 0 1,000,000 1,000,000 0 6,835,641 6,835,641 0 4,962,280 4,962,280 78 115 0 1,000,000 1,000,000 0 7,167,120 7,167,120 0 5,202,901 5,202,901 79 116 0 1,000,000 1,000,000 0 7,514,675 7,514,675 0 5,455,191 5,455,191 80 117 0 1,000,000 1,000,000 0 7,879,087 7,879,087 0 5,719,718 5,719,718 81 118 0 1,000,000 1,000,000 0 8,261,172 8,261,172 0 5,997,074 5,997,074 82 119 0 1,000,000 1,000,000 0 8,661,789 8,661,789 0 6,287,883 6,287,883 83 120 0 1,000,000 1,000,000 0 9,081,836 9,081,836 0 6,592,795 6,592,795 NET CASH DEATH NET

January 30, 2019 ID:7412

Version: 2.21.0

Page: 12 of 18