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 | 1.00000 | 1.00000 | - | 553.68 | −553.68 | −553.68 | 0.000% | 0.000% | −553.68 | −553.68 | ||||
1 | 51 | 1.00000 | 1.00000 | - | - | 1.065% | - | 75% | 70% | 0.266% | 1.810% | - | - | ||
2 | 52 | 1.00000 | 1.00000 | - | - | 0.962% | - | 65% | 70% | 0.337% | 1.635% | - | - | ||
3 | 53 | 1.00000 | 1.00000 | - | - | 1.006% | - | 56% | 64% | 0.443% | 1.650% | - | - | ||
4 | 54 | 1.00000 | 1.00000 | - | - | 1.189% | - | 50% | 59% | 0.595% | 1.891% | - | - | ||
5 | 55 | 1.00000 | 1.00000 | - | - | 1.382% | - | 46% | 55% | 0.746% | 2.143% | - | - | ||
6 | 56 | 1.00000 | 1.00000 | - | - | 1.572% | - | 42% | 52% | 0.912% | 2.390% | - | - | ||
7 | 57 | 1.00000 | 1.00000 | - | - | 1.738% | - | 39% | 49% | 1.060% | 2.590% | - | - | ||
8 | 58 | 1.00000 | 1.00000 | - | - | 1.868% | - | 36% | 47% | 1.196% | 2.746% | - | - | ||
9 | 59 | 1.00000 | 1.00000 | - | - | 1.978% | - | 33% | 44% | 1.325% | 2.848% | - | - | ||
10 | 60 | 1.00000 | 1.00000 | - | - | 2.075% | - | 31% | 42% | 1.432% | 2.946% | - | - | ||
11 | 61 | 1.00000 | 1.00000 | - | - | 2.166% | - | 30% | 39% | 1.516% | 3.011% | - | - | ||
12 | 62 | 1.00000 | 1.00000 | - | - | 2.249% | - | 29% | 37% | 1.596% | 3.080% | - | - | ||
13 | 63 | 1.00000 | 1.00000 | - | - | 2.308% | - | 28% | 35% | 1.662% | 3.116% | - | - | ||
14 | 64 | 1.00000 | 1.00000 | - | - | 2.352% | - | 28% | 34% | 1.694% | 3.152% | - | - | ||
15 | 65 | 1.00000 | 1.00000 | - | - | 2.381% | - | 27% | 33% | 1.738% | 3.167% | - | - | ||
16 | 66 | 1.00000 | 1.00000 | - | - | 2.399% | - | 28% | 31% | 1.727% | 3.142% | - | - | ||
17 | 67 | 1.00000 | 1.00000 | - | - | 2.405% | - | 28% | 30% | 1.732% | 3.127% | - | - | ||
18 | 68 | 1.00000 | 1.00000 | - | - | 2.405% | - | 28% | 29% | 1.731% | 3.102% | - | - | ||
19 | 69 | 1.00000 | 1.00000 | - | - | 2.400% | - | 29% | 27% | 1.704% | 3.048% | - | - | ||
20 | 70 | 1.00000 | 1.00000 | 1000.00 | - | 553.68 | 2.392% | 623.23 | 29% | 26% | 1.699% | 3.014% | 714.00 | 552.13 |