Hemphill, Luke

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 74 7,700 478,773 769,257 7,700 1,094,543 1,645,290 7,700 848,135 1,296,002 37 75 7,700 489,381 765,218 7,700 1,151,943 1,689,653 7,700 884,006 1,317,084 38 76 7,700 499,832 761,240 7,700 1,211,658 1,735,752 7,700 920,773 1,338,789 39 77 7,700 510,063 757,321 7,700 1,273,737 1,783,723 7,700 958,417 1,361,183 40 78 7,700 519,976 753,462 7,700 1,338,160 1,833,765 7,700 996,869 1,384,380 41 79 7,700 529,476 749,660 7,700 1,404,901 1,886,074 7,700 1,036,049 1,408,482 42 80 7,700 538,570 745,915 7,700 1,474,054 1,940,759 7,700 1,075,974 1,433,519 43 81 7,700 547,174 742,226 7,700 1,545,581 1,997,980 7,700 1,116,557 1,459,558 44 82 7,700 555,373 738,593 7,700 1,619,644 2,057,746 7,700 1,157,864 1,486,546 45 83 7,700 563,182 735,014 7,700 1,696,292 2,120,052 7,700 1,199,873 1,514,421 46 84 7,700 570,582 731,489 7,700 1,775,486 2,184,879 7,700 1,242,491 1,543,113 47 85 7,700 577,515 728,016 7,700 1,857,114 2,252,295 7,700 1,285,583 1,572,616 48 86 7,700 583,930 724,596 7,700 1,940,501 2,321,821 7,700 1,328,614 1,602,527 49 87 7,700 589,804 721,227 7,700 2,025,520 2,393,333 7,700 1,371,455 1,632,718 50 88 7,700 595,150 717,909 7,700 2,112,030 2,466,747 7,700 1,413,976 1,663,091 51 89 7,700 600,002 714,640 7,700 2,200,134 2,542,157 7,700 1,456,230 1,693,678 52 90 7,700 604,421 711,420 7,700 2,289,568 2,619,227 7,700 1,498,008 1,724,213 53 91 7,700 608,724 708,249 7,700 2,380,420 2,697,081 7,700 1,539,353 1,754,076 54 92 7,700 613,055 705,125 7,700 2,472,708 2,775,233 7,700 1,580,273 1,782,943 55 93 7,700 617,597 702,049 7,700 2,566,681 2,853,266 7,700 1,620,913 1,810,544 56 94 7,700 622,644 699,018 7,700 2,663,086 2,930,944 7,700 1,661,760 1,836,747 57 95 7,700 628,660 696,033 7,700 2,762,816 3,007,527 7,700 1,703,376 1,861,099 58 96 7,700 636,690 693,092 7,700 2,868,576 3,081,813 7,700 1,747,453 1,882,867 59 97 7,700 648,121 690,196 7,700 2,983,567 3,151,689 7,700 1,795,948 1,900,780 60 98 7,700 665,396 687,343 7,700 3,113,630 3,213,574 7,700 1,852,403 1,912,700 61 99 0 684,533 684,533 0 3,259,901 3,259,901 0 1,913,618 1,913,618 62 100 0 684,533 684,533 0 3,417,956 3,417,956 0 2,006,379 2,006,379 63 101 0 684,533 684,533 0 3,583,677 3,583,677 0 2,103,638 2,103,638 64 102 0 684,533 684,533 0 3,757,435 3,757,435 0 2,205,614 2,205,614 65 103 0 684,533 684,533 0 3,939,621 3,939,621 0 2,312,537 2,312,537 66 104 0 684,533 684,533 0 4,130,642 4,130,642 0 2,424,645 2,424,645 67 105 0 684,533 684,533 0 4,330,928 4,330,928 0 2,542,190 2,542,190 68 106 0 684,533 684,533 0 4,540,929 4,540,929 0 2,665,436 2,665,436 69 107 0 684,533 684,533 0 4,761,114 4,761,114 0 2,794,660 2,794,660 70 108 0 684,533 684,533 0 4,991,978 4,991,978 0 2,930,151 2,930,151 71 109 0 684,533 684,533 0 5,234,038 5,234,038 0 3,072,213 3,072,213 72 110 0 684,533 684,533 0 5,487,839 5,487,839 0 3,221,166 3,221,166 73 111 0 684,533 684,533 0 5,753,950 5,753,950 0 3,377,342 3,377,342 74 112 0 684,533 684,533 0 6,032,966 6,032,966 0 3,541,093 3,541,093 75 113 0 684,533 684,533 0 6,325,515 6,325,515 0 3,712,786 3,712,786 76 114 0 684,533 684,533 0 6,632,252 6,632,252 0 3,892,806 3,892,806 77 115 0 684,533 684,533 0 6,953,867 6,953,867 0 4,081,557 4,081,557 78 116 0 684,533 684,533 0 7,291,079 7,291,079 0 4,279,463 4,279,463 79 117 0 684,533 684,533 0 7,644,647 7,644,647 0 4,486,967 4,486,967 80 118 0 684,533 684,533 0 8,015,362 8,015,362 0 4,704,535 4,704,535 81 119 0 684,533 684,533 0 8,404,057 8,404,057 0 4,932,655 4,932,655 82 120 0 684,533 684,533 0 8,811,604 8,811,604 0 5,171,839 5,171,839 NET CASH DEATH NET

March 10, 2019 ID:9881

Version: 2.22.0

Page: 13 of 19