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 # ## ## # * ## * ## * # * ## * ## * 81 111 0 1,536,565 1,536,565 0 14.268M 14.268M 0 7,178,893 7,178,893 82 112 0 1,536,565 1,536,565 0 14.959M 14.959M 0 7,527,020 7,527,020 83 113 0 1,536,565 1,536,565 0 15.685M 15.685M 0 7,892,030 7,892,030 84 114 0 1,536,565 1,536,565 0 16.446M 16.446M 0 8,274,744 8,274,744 85 115 0 1,536,565 1,536,565 0 17.243M 17.243M 0 8,676,019 8,676,019 86 116 0 1,536,565 1,536,565 0 18.079M 18.079M 0 9,096,756 9,096,756 87 117 0 1,536,565 1,536,565 0 18.956M 18.956M 0 9,537,898 9,537,898 88 118 0 1,536,565 1,536,565 0 19.876M 19.876M 0 10.000M 10.000M 89 119 0 1,536,565 1,536,565 0 20.839M 20.839M 0 10.485M 10.485M 90 120 0 1,536,565 1,536,565 0 21.850M 21.850M 0 10.994M 10.994M NET CASH DEATH NET

Mode Selected: Annual

Initial Modal Premium

Mode Annual

Modal Factor

1.000000

25,000.00

5% Interest Adjusted Indices

Net Pay. 8.32 7.02

Surrender Cost Index

Equiv. Lev. Dividend

Year

10 20

3.34 1.68

0.87 2.17

March 17, 2019 ID:6615

Version: 2.23.0

Page: 14 of 19