Joshi, Sarika
Guardian Life Insurance Illustration Tabular Detail
Guaranteed
Non-Guaranteed - Current
ANNUAL PREMIUM
DEATH
NET
DEATH
AGE AT START OF YR
CASH VALUE
CASH VALUE
POL
BENEFIT
PREMIUM
BENEFIT
YR
#
##
##
# *
## *
## *
36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57
73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94
25,140 28,340 32,060 36,280 41,200 46,920 53,740 62,020 71,580 81,020 91,320 103,700 122,680 139,520 158,380 180,500 205,080 232,060 260,800 292,020 325,720 359,680
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
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 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 1,000,000 1,000,000
10,670 11,900 13,650 15,680 18,060 20,840 24,210 28,310 33,070 37,860 43,180 49,580 59,950 69,650 80,780 94,010 109,040 125,920 144,440 163,380 184,050 205,620
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
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 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 1,000,000 1,000,000
Mode Selected: Annual Cost per day: $1.23
Initial Modal Premium
Mode Annual
Modal Factor
1.000000 0.515000 0.262650 0.085833
450.00 231.75 118.19
Semi-Annual
Quarterly
Guard-O-Matic
38.62
5% Interest Adjusted Indices
Current Basis
Guaranteed Basis
Net Pay. 0.52 0.94
Surrender Cost Index
Equiv. Lev. Dividend
Net Pay. 1.92 2.59
Surrender Cost Index
Year
10 20
0.52 0.94
0.00 0.00
1.92 2.59
August 28, 2019 ID:2117/Case ID:12734234
Version: 2.24.1
Page: 7 of 9
Made with FlippingBook - professional solution for displaying marketing and sales documents online