| 247.63 | 290.93 | 356.29 | 242.92 | ||||||||||||
| 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 | - | 23.05 | −23.05 | −23.05 | 0.000% | 0.000% | −23.05 | −23.05 | |||
| 1 | 51 | 0.00406 | 0.99594 | 0.99624 | 3.76 | 22.96 | −18.64 | 1.065% | −19.00 | 75% | 70% | 0.266% | 1.810% | −19.15 | −18.86 |
| 2 | 52 | 0.00447 | 0.99553 | 0.99220 | 4.04 | 22.87 | −17.74 | 0.962% | −18.47 | 65% | 70% | 0.337% | 1.635% | −18.70 | −18.22 |
| 3 | 53 | 0.00493 | 0.99507 | 0.98776 | 4.44 | 22.77 | −16.78 | 1.006% | −17.79 | 56% | 64% | 0.443% | 1.650% | −18.09 | −17.45 |
| 4 | 54 | 0.00550 | 0.99450 | 0.98289 | 4.87 | 22.66 | −15.80 | 1.189% | −16.96 | 50% | 59% | 0.595% | 1.891% | −17.37 | −16.50 |
| 5 | 55 | 0.00617 | 0.99383 | 0.97748 | 5.41 | 22.53 | −14.77 | 1.382% | −15.99 | 46% | 55% | 0.746% | 2.143% | −16.50 | −15.40 |
| 6 | 56 | 0.00688 | 0.99312 | 0.97145 | 6.03 | 22.39 | −13.70 | 1.572% | −14.90 | 42% | 52% | 0.912% | 2.390% | −15.49 | −14.20 |