Whole Life with Excess Funding

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 73 12,000 796,723 1,474,402 12,000 1,868,713 3,188,599 12,000 1,401,205 2,443,655 37 74 12,000 817,492 1,467,286 12,000 1,968,556 3,267,464 12,000 1,462,506 2,478,714 38 75 12,000 838,197 1,460,276 12,000 2,072,676 3,349,254 12,000 1,525,545 2,514,750 39 76 12,000 858,807 1,453,372 12,000 2,181,141 3,434,029 12,000 1,590,281 2,551,747 40 77 12,000 879,310 1,446,572 12,000 2,294,155 3,521,915 12,000 1,656,770 2,589,733 41 78 12,000 899,696 1,439,873 12,000 2,411,850 3,613,000 12,000 1,725,010 2,628,710 42 79 12,000 919,963 1,433,275 12,000 2,534,464 3,707,389 12,000 1,795,064 2,668,685 43 80 12,000 940,089 1,426,776 12,000 2,662,087 3,805,160 12,000 1,866,899 2,709,648 44 81 12,000 959,550 1,420,374 12,000 2,794,389 3,907,138 12,000 1,940,162 2,752,133 45 82 12,000 978,252 1,414,069 12,000 2,931,353 4,013,786 12,000 2,014,729 2,796,377 46 83 12,000 996,431 1,407,858 12,000 3,073,428 4,124,964 12,000 2,090,820 2,842,180 47 84 12,000 1,014,046 1,401,740 12,000 3,220,705 4,240,750 12,000 2,168,386 2,889,495 48 85 12,000 1,031,064 1,395,714 12,000 3,373,210 4,361,266 12,000 2,247,341 2,938,314 49 86 12,000 1,048,012 1,389,778 12,000 3,530,294 4,484,318 12,000 2,327,109 2,987,016 50 87 12,000 1,063,950 1,383,931 12,000 3,690,509 4,610,468 12,000 2,406,625 3,035,952 51 88 12,000 1,079,012 1,378,172 12,000 3,853,780 4,739,758 12,000 2,485,787 3,085,094 52 89 12,000 1,093,291 1,372,500 12,000 4,020,009 4,871,810 12,000 2,564,472 3,134,137 53 90 12,000 1,107,487 1,366,912 12,000 4,190,055 5,005,369 12,000 2,643,212 3,182,214 54 91 12,000 1,123,578 1,361,408 12,000 4,366,514 5,136,409 12,000 2,723,650 3,226,688 55 92 12,000 1,140,686 1,355,987 12,000 4,547,879 5,265,165 12,000 2,804,706 3,267,810 56 93 12,000 1,158,331 1,350,648 12,000 4,732,856 5,392,108 12,000 2,885,505 3,305,974 57 94 12,000 1,176,495 1,345,388 12,000 4,921,528 5,517,550 12,000 2,966,082 3,341,455 58 95 12,000 1,195,371 1,340,207 12,000 5,114,088 5,641,158 12,000 3,046,531 3,374,103 59 96 12,000 1,216,865 1,335,104 12,000 5,315,755 5,761,446 12,000 3,130,076 3,403,069 60 97 12,000 1,243,321 1,330,077 12,000 5,535,651 5,878,750 12,000 3,222,181 3,428,641 61 98 12,000 1,280,615 1,325,126 12,000 5,786,561 5,982,703 12,000 3,330,270 3,444,716 62 99 0 1,320,249 1,320,249 0 6,068,149 6,068,149 0 3,447,242 3,447,242 63 100 0 1,320,249 1,320,249 0 6,362,404 6,362,404 0 3,614,383 3,614,383 64 101 0 1,320,249 1,320,249 0 6,670,930 6,670,930 0 3,789,630 3,789,630 65 102 0 1,320,249 1,320,249 0 6,994,421 6,994,421 0 3,973,378 3,973,378 66 103 0 1,320,249 1,320,249 0 7,333,600 7,333,600 0 4,166,036 4,166,036 67 104 0 1,320,249 1,320,249 0 7,689,229 7,689,229 0 4,368,039 4,368,039 68 105 0 1,320,249 1,320,249 0 8,062,107 8,062,107 0 4,579,839 4,579,839 69 106 0 1,320,249 1,320,249 0 8,453,069 8,453,069 0 4,801,911 4,801,911 70 107 0 1,320,249 1,320,249 0 8,862,993 8,862,993 0 5,034,754 5,034,754 71 108 0 1,320,249 1,320,249 0 9,292,798 9,292,798 0 5,278,889 5,278,889 72 109 0 1,320,249 1,320,249 0 9,743,449 9,743,449 0 5,534,866 5,534,866 73 110 0 1,320,249 1,320,249 0 10.216M 10.216M 0 5,803,257 5,803,257 74 111 0 1,320,249 1,320,249 0 10.711M 10.711M 0 6,084,665 6,084,665 75 112 0 1,320,249 1,320,249 0 11.231M 11.231M 0 6,379,721 6,379,721 76 113 0 1,320,249 1,320,249 0 11.775M 11.775M 0 6,689,087 6,689,087 77 114 0 1,320,249 1,320,249 0 12.347M 12.347M 0 7,013,458 7,013,458 78 115 0 1,320,249 1,320,249 0 12.945M 12.945M 0 7,353,561 7,353,561 79 116 0 1,320,249 1,320,249 0 13.573M 13.573M 0 7,710,158 7,710,158 80 117 0 1,320,249 1,320,249 0 14.231M 14.231M 0 8,084,051 8,084,051 81 118 0 1,320,249 1,320,249 0 14.922M 14.922M 0 8,476,077 8,476,077 82 119 0 1,320,249 1,320,249 0 15.645M 15.645M 0 8,887,117 8,887,117 83 120 0 1,320,249 1,320,249 0 16.404M 16.404M 0 9,318,092 9,318,092 NET CASH DEATH NET

January 30, 2019 ID:6969

Version: 2.21.0

Page: 13 of 19