26.33 | 94.84 | 180.29 | 25.10 | ||||||||||||
t | Age | qx + t | px | tpx | Expected outflows | Expected inflows | Mathematical Reserve | LTGA Spot curve | Best Estimate | Down | Up | LTGA DOWN | LTGA UP | BEL DOWN | BEL UP |
0 | 50 | 0.00376 | 0.99624 | 1.00000 | - | 553.68 | −553.68 | −553.68 | 0.000% | 0.000% | −553.68 | −553.68 | |||
1 | 51 | 0.00406 | 0.99594 | 0.99624 | 3.76 | 3.65 | 1.065% | 3.72 | 75% | 70% | 0.266% | 1.810% | 3.75 | 3.69 | |
2 | 52 | 0.00447 | 0.99553 | 0.99220 | 4.04 | 3.81 | 0.962% | 3.97 | 65% | 70% | 0.337% | 1.635% | 4.02 | 3.92 | |
3 | 53 | 0.00493 | 0.99507 | 0.98776 | 4.44 | 4.06 | 1.006% | 4.30 | 56% | 64% | 0.443% | 1.650% | 4.38 | 4.22 | |
4 | 54 | 0.00550 | 0.99450 | 0.98289 | 4.87 | 4.33 | 1.189% | 4.64 | 50% | 59% | 0.595% | 1.891% | 4.76 | 4.52 | |
5 | 55 | 0.00617 | 0.99383 | 0.97748 | 5.41 | 4.66 | 1.382% | 5.05 | 46% | 55% | 0.746% | 2.143% | 5.21 | 4.86 | |
6 | 56 | 0.00688 | 0.99312 | 0.97145 | 6.03 | 5.05 | 1.572% | 5.49 | 42% | 52% | 0.912% | 2.390% | 5.71 | 5.23 | |
7 | 57 | 0.00764 | 0.99236 | 0.96477 | 6.68 | 5.43 | 1.738% | 5.92 | 39% | 49% | 1.060% | 2.590% | 6.21 | 5.59 | |
8 | 58 | 0.00827 | 0.99173 | 0.95740 | 7.37 | 5.82 | 1.868% | 6.36 | 36% | 47% | 1.196% | 2.746% | 6.70 | 5.93 | |
9 | 59 | 0.00899 | 0.99101 | 0.94948 | 7.92 | 6.07 | 1.978% | 6.64 | 33% | 44% | 1.325% | 2.848% | 7.03 | 6.15 | |
10 | 60 | 0.00986 | 0.99014 | 0.94095 | 8.54 | 6.35 | 2.075% | 6.95 | 31% | 42% | 1.432% | 2.946% | 7.40 | 6.38 | |
11 | 61 | 0.01094 | 0.98906 | 0.93167 | 9.28 | 6.70 | 2.166% | 7.33 | 30% | 39% | 1.516% | 3.011% | 7.86 | 6.69 | |
12 | 62 | 0.01225 | 0.98775 | 0.92148 | 10.19 | 7.15 | 2.249% | 7.81 | 29% | 37% | 1.596% | 3.080% | 8.43 | 7.08 | |
13 | 63 | 0.01371 | 0.98629 | 0.91019 | 11.29 | 7.69 | 2.308% | 8.39 | 28% | 35% | 1.662% | 3.116% | 9.11 | 7.57 | |
14 | 64 | 0.01524 | 0.98476 | 0.89771 | 12.48 | 8.25 | 2.352% | 9.01 | 28% | 34% | 1.694% | 3.152% | 9.86 | 8.08 | |
15 | 65 | 0.01685 | 0.98315 | 0.88403 | 13.68 | 8.78 | 2.381% | 9.61 | 27% | 33% | 1.738% | 3.167% | 10.56 | 8.57 | |
16 | 66 | 0.01847 | 0.98153 | 0.86913 | 14.90 | 9.28 | 2.399% | 10.19 | 28% | 31% | 1.727% | 3.142% | 11.33 | 9.08 | |
17 | 67 | 0.02009 | 0.97991 | 0.85308 | 16.05 | 9.71 | 2.405% | 10.72 | 28% | 30% | 1.732% | 3.127% | 11.99 | 9.51 | |
18 | 68 | 0.02185 | 0.97815 | 0.83594 | 17.14 | 10.07 | 2.405% | 11.17 | 28% | 29% | 1.731% | 3.102% | 12.58 | 9.89 | |
19 | 69 | 0.02364 | 0.97636 | 0.81768 | 18.27 | 10.42 | 2.400% | 11.64 | 29% | 27% | 1.704% | 3.048% | 13.25 | 10.32 | |
20 | 70 | 0.02577 | 0.97423 | 0.79835 | 817.68 | - | 452.73 | 2.392% | 509.60 | 29% | 26% | 1.699% | 3.014% | 583.82 | 451.46 |