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