P - Mihlston, Dr. Melanie Lynn - Whole Life

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 66 9,190 868,907 1,883,542 9,190 1,869,949 3,782,274 9,190 1,389,784 2,875,810 37 67 9,190 890,442 1,870,289 9,190 1,968,142 3,863,824 9,190 1,447,280 2,904,670 38 68 9,190 912,077 1,857,234 9,190 2,070,649 3,947,933 9,190 1,506,461 2,934,206 39 69 9,190 933,802 1,844,376 9,190 2,177,595 4,034,649 9,190 1,567,326 2,964,404 40 70 9,190 955,555 1,831,710 9,190 2,289,106 4,124,094 9,190 1,629,872 2,995,300 41 71 9,190 977,260 1,819,234 9,190 2,405,371 4,216,538 9,190 1,694,126 3,027,034 42 72 9,190 998,870 1,806,946 9,190 2,526,416 4,312,145 9,190 1,760,020 3,059,667 43 73 9,190 1,020,374 1,794,842 9,190 2,652,497 4,411,020 9,190 1,827,617 3,093,208 44 74 9,190 1,041,727 1,782,919 9,190 2,783,689 4,513,304 9,190 1,896,877 3,127,690 45 75 9,190 1,062,928 1,771,175 9,190 2,920,243 4,619,110 9,190 1,967,856 3,163,126 46 76 9,190 1,083,961 1,759,608 9,190 3,062,302 4,728,553 9,190 2,040,546 3,199,521 47 77 9,190 1,104,791 1,748,214 9,190 3,209,968 4,841,695 9,190 2,114,899 3,236,844 48 78 9,190 1,125,418 1,736,990 9,190 3,363,432 4,958,612 9,190 2,190,936 3,275,079 49 79 9,190 1,145,834 1,725,936 9,190 3,522,991 5,079,459 9,190 2,268,726 3,314,258 50 80 9,190 1,166,043 1,715,047 9,190 3,688,731 5,204,310 9,190 2,348,224 3,354,356 51 81 9,190 1,185,412 1,704,321 9,190 3,860,020 5,334,106 9,190 2,428,872 3,395,913 52 82 9,190 1,203,884 1,693,756 9,190 4,036,796 5,469,347 9,190 2,510,530 3,439,154 53 83 9,190 1,221,702 1,683,350 9,190 4,219,661 5,609,881 9,190 2,593,473 3,483,872 54 84 9,190 1,238,844 1,673,099 9,190 4,408,612 5,755,720 9,190 2,677,596 3,529,973 55 85 9,190 1,255,252 1,663,003 9,190 4,603,697 5,907,049 9,190 2,762,810 3,577,475 56 86 9,190 1,271,526 1,653,058 9,190 4,804,693 6,061,639 9,190 2,848,853 3,624,895 57 87 9,190 1,286,636 1,643,262 9,190 5,009,465 6,220,167 9,190 2,934,340 3,672,605 58 88 9,190 1,300,711 1,633,613 9,190 5,217,949 6,382,684 9,190 3,019,185 3,720,578 59 89 9,190 1,313,876 1,624,109 9,190 5,430,235 6,548,901 9,190 3,103,391 3,768,583 60 90 9,190 1,326,889 1,614,747 9,190 5,647,624 6,717,406 9,190 3,187,674 3,815,740 61 91 9,190 1,341,952 1,605,526 9,190 5,873,855 6,883,279 9,190 3,274,148 3,859,188 62 92 9,190 1,358,090 1,596,443 9,190 6,106,842 7,046,769 9,190 3,361,487 3,899,191 63 93 9,190 1,374,730 1,587,497 9,190 6,344,799 7,208,414 9,190 3,448,591 3,936,143 64 94 9,190 1,391,839 1,578,684 9,190 6,588,010 7,368,793 9,190 3,535,593 3,970,452 65 95 9,190 1,409,601 1,570,004 9,190 6,836,770 7,527,561 9,190 3,622,611 4,001,989 66 96 9,190 1,430,056 1,561,454 9,190 7,097,144 7,682,079 9,190 3,712,935 4,029,399 67 97 9,190 1,455,685 1,553,032 9,190 7,378,648 7,830,440 9,190 3,811,551 4,051,778 68 98 9,190 1,492,849 1,544,736 9,190 7,705,278 7,966,418 9,190 3,930,834 4,066,008 69 99 0 1,536,565 1,536,565 0 8,082,611 8,082,611 0 4,067,092 4,067,092 70 100 0 1,536,565 1,536,565 0 8,474,568 8,474,568 0 4,264,296 4,264,296 71 101 0 1,536,565 1,536,565 0 8,885,534 8,885,534 0 4,471,064 4,471,064 72 102 0 1,536,565 1,536,565 0 9,316,433 9,316,433 0 4,687,861 4,687,861 73 103 0 1,536,565 1,536,565 0 9,768,230 9,768,230 0 4,915,172 4,915,172 74 104 0 1,536,565 1,536,565 0 10.242M 10.242M 0 5,153,508 5,153,508 75 105 0 1,536,565 1,536,565 0 10.739M 10.739M 0 5,403,403 5,403,403 76 106 0 1,536,565 1,536,565 0 11.259M 11.259M 0 5,665,418 5,665,418 77 107 0 1,536,565 1,536,565 0 11.805M 11.805M 0 5,940,141 5,940,141 78 108 0 1,536,565 1,536,565 0 12.378M 12.378M 0 6,228,188 6,228,188 79 109 0 1,536,565 1,536,565 0 12.978M 12.978M 0 6,530,205 6,530,205 80 110 0 1,536,565 1,536,565 0 13.608M 13.608M 0 6,846,870 6,846,870 NET CASH DEATH NET

March 17, 2019 ID:6615

Version: 2.23.0

Page: 13 of 19