P - Mihlston, Dr. Melanie Lynn - Whole Life

Dr Melanie Mihlstin

Minimum Premium

   $1M Whole Life / Base

   $1M Renewable Term

Guardian Life

Required Guaranteed

Projected

Projected

Projected Additional

Total Cash Value

Minimum

Total Cash Value

Net

Additn'l YRT

Net

Pol

Att Age

Annual

Death Benefit

Annual

Death

Year

Premium

Premium Benefit

1 2 3 4 5 6 7 8 9

31 32 33 34 35 36 37 38 39 40 45 46 47 48 49 50 51 56 57 58 59 60 61 62 63 64 65 75 76 77 78 79 80 81 82 83 84 85 89 90 91

9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400 9,400

0 0

0

1,000,000 1,000,470 1,003,267 1,006,553 1,010,297 1,014,607 1,019,299 1,024,724 1,032,099 1,041,448 1,116,352 1,136,177 1,156,397 1,177,093 1,198,280 1,220,022 1,213,105 1,193,638 1,192,630 1,192,564 1,193,408 1,195,092 1,197,614 1,200,953 1,205,093 1,210,038 1,216,223 1,325,022 1,341,057 1,358,067 1,376,061 1,395,066 1,415,083 1,436,362 1,459,026 1,482,996 1,508,248 1,534,810 1,648,531 1,678,457 1,707,376

420 500 590 650 790 940

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

470

2,590 10,420 18,490 27,320 36,440 45,870 55,640 65,740 121,370 133,520 145,990 158,780 171,880 185,300 197,920 264,620 278,630 292,840 307,290 321,990 336,940 352,150 367,610 383,330 399,290 568,790 586,220 603,660 621,110 638,550 656,000 673,040 689,630 705,910 721,870 737,460 796,140 809,930 825,160

3,654 12,197 21,147 30,992 41,278 52,363 64,334 77,227 157,171 176,194 196,089 216,878 238,604 261,312 274,050 345,535 361,508 378,089 395,307 413,202 431,808 451,142 471,240 492,135 514,070 784,557 817,246 851,047 886,012 922,185 959,611 998,038

1,070 1,110 1,150 1,210

10

15 16 17 18 19 20 21 26 27 28 29 30 31 32 33 34 35 45 46 47 48 49 50 51 52 53 54 55 59 60 61

1,770

1,000,000

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

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

0

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

1,037,456 1,078,010 1,119,711 1,162,549 1,340,726 1,386,750 1,434,610

          ______________________           Policy Values Reflect Dividend Additions from Guardian Life's 2019 Dividend Scale           Carrier Dividends are Never Guaranteed.  Premiums include Disability Waiver           See AIS Bookshelf for Home Office Illustrations of Policy Values, Features and Benefits