Case 2:10-cv-09198-JVS -RNB Document 279-4 Filed 07/31/12 Page 1of2 Page ID
#:12483

EXHIBIT D

Case 2:10-cv-09198-JVS -RNB Document 279-4 Filed 07/31/12 Page2of2 Page ID

Presented by David Weiner

Benefit

SecurePlus Paragon

Accelerated Benefits Rider 1
Accelerated Benefits Rider 2
Accelerated Benefits Rider 3
Enhanced Policy Protection Period Rider
Overloan Protection Rider

* Benefits and values are not guaranteed. The assumptions on which they are based are subject to change by the

Policy Planned
Year Premium
] $4,800
2 4,800
3 4,800
4 4,800
5 4,800
6 4,800
7 4,800
8 4,800
9 4,800
10 4,800
11 4,800
12 4,800
13 4,800
14 4,800
15 4,800
16 4,800
17 4,800
18 0
19 0
20 0
21 0
22 0
23 0
24 0
25 0
26 0

Premium
Expense
Charge

$288
288
288
288
288

288
288
288
288
288

288
288
288
288
288

288
288

oo 0

oo oo °o

#:12484

Policy Charges and Expenses

Nasario Guiterrez

Amount
$184,180

Cost Of
Insurance

$ 481
337
590
639
686

728
786
838
901
975

1,084
1,187
1,268
1,325
1,355

1,342
1,308
1,275
1,247
1,190

1,141
1,053
908
702
408

304

msurer. Actual results may be more or less favorable.

LIFE INSURANCE COMPANY OF THE SOUTHWEST, DALLAS, TX 75247-4921
This illustration is not complete without all pages.

May 26, 2010
TC37133(1007)

Confidential

Dedu

Other
ctions

$1,007

Copyright

1,022
1,039
1,056
1,074

1,094
1,114
1,136
1,160
1,184

60
60
60
60
60

60
60
60
60
60

60
60
60
60
60

60

Total
Expense
And
Deductions

$1,776
1,847
1,916
1,983
2,048

2,110
2,188
2,262
2,349
2,447

1,431
1,534
1,616
1,672
1,702

1,689
1,655
1,334
1,306
1,249

1,200
1,113
968
762
467

363

End Year
Non-
Guaranteed
Cash Value*

$ 3,139
6,447
9,946

13,657
17,600

21,799
26,257
31,000
36,037
41,381

48,253
$5,578
63,415
71,833
80,909

90,742
101,418
108,294
115,764
123,908

132,771
142,455
153,087
164,812
177,814

192,004

Death
Benefit
End Yr*

184,180
184,180
184,180
184,180
184,180

184,180
184,180
184,180
184,180
184,180

184,180
184,180

184,180 ©

184,180
184,180

184,180
184,180
184,180
184,180
184,180

184,180
184,180
184,180
184,180
186,705

201,604

Age 53
Preferred NT
Male

State - CA

2
=]
B
6
a
ue
a
2?
mt
3
3
3
i
a.

Page 23 of 25
v10.1

LSW 00094172