Ryan (2).pdf


Preview of PDF document ryan-2.pdf

Page 1 2 3 4 5 6

Text preview


FlexLife II
Indexed Universal Life

Distributions Ledger
Sangeet Ryan

Face Amount: $575,177

Male 29 Preferred Non-Tobacco

Death Benefit Option: B (Increasing)

Riders: ABR, CMG, DBPR, ICSR, LIBR, OPR, SAR, BSB

Initial Premium: $1,100.00 Monthly (EFT)
State: California

This illustration of FlexLife II values assumes payments are made in the amounts shown and that the illustrated rates and
monthly deductions will continue in the future. The interest rate used in the calculation of current values is the weighted
average rate shown below.

Current Illustrated Rate*

Policy
Year Age

Illustrated Loan Rate: 5.00%

Planned
Annualized
Premium

Planned
Annual
Income

Planned
Annual
Loan

Accumulated
Loan
Amount

Weighted
Average
Interest
Rate

Accumulated
Value

Cash
Surrender
Value

Ne
Death
Benefi
$779,709

27

55

$13,200.00

S10,800

$36,573

$579,627

6.12 %

$784,159

$204,532

28

56

13,200.00

10,800

38,401

619,948

6.12 %

847,931

227,983

803,160

29

57

13,200.00

10,800

40,321

662,286

6.12 %

915,874

253,588

828,765

30

58

706,740

6.13 %

988,254

281,514

856,691

13,200.00

10,800

42,337

$396,000.00

$313,200

$673,083

31

59

13,200.00

10,800

44,454

753,417

6.13 %

1,065,358

311,941

887,118

32

60

13,200.00

10,800

46,677

802,428

6.13 %

1,147,482

345,054

920,231

33

61

13,200.00

10,800

49,011

853,889

6.13 %

1,234,937

381,048

956,225

34

62

13,200.00

10,800

51,461

907,923

6.14 %

1,328,062

420,139

995,316

35

63

13,200.00

10,800

54,034

964,660

6.14 %

1,427,209

462,549

1,037,726

36

64

13,200.00

10,800

56,736

1,024,233

6.14 %

1,532,750

508,517

1,083,694

37

65

13,200.00

10,800

59,573

1,086,784

6.15 %

1,645,078

558,294

1,133,471

38

66

13,200.00

10,800

62,552

1,152,463

6.15 %

1,764,609

612,146

1,187,323

39

67

13,200.00

10,800

65,679

1,221,427

6.15 %

1,891,774

670,348

1,245,525

40

68

1,293,838

6.15%

2,027,033

733,195

1,308,372

13,200.00

10,800

68,963

$528,000.00

$421,200

$1,232,223

41

69

13,200.00

10,800

72,411

1,369,870

6.16 %

2,170,869

801,000

1,376,177

42

70

13,200.00

10,800

76,032

1,449,703

6.16 %

2,323,790

874,087

1,449,264

43

71

13,200.00

10,800

79,833

1,533,528

6.16 %

2,486,329

952,801

1,527,978

44

72

13,200.00

10,800

83,825

1,621,545

6.16 %

2,659,047

1,037,502

1,612,679

45

73

13,200.00

10,800

88,016

1,713,962

6.16 %

2,842,538

1,128,576

1,703,753

46

74

13,200.00

10,800

92,417

1,811,000

6.17 %

3,037,420

1,226,420

1,801,597

47

75

13,200.00

10,800

97,038

1,912,890

6.17 %

3,244,350

1,331,460

1,906,637

48

76

13,200.00

10,800

101,890

2,019,875

6.17 %

3,464,014

1,444,139

2,019,316

49

77

13,200.00

10,800

106,985

2,132,208

6.17 %

3,697,133

1,564,924

2,140,101

50

78

2,250,159

6.17%

3,944,469

1,694,310

2,269,487

2,374,007

6.17 %

4,206,827

1,832,820

2,407,997

51

79

13,200.00

10,800

112,334

$660,000.00

$529,200

$2,143,004

13,200.00

10,800

117,950

* Benefits and values are not guaranteed. The assumptions on which they are based are subject to change by the insurer.The
rates for the Percent of Premium Expense Charge, Monthly Cost of Insurance, Monthly Expense Charge, Monthly Policy Fee,
Monthly Percent of Accumulated Value Charge and Rider Charge, if any, will be determined by the Company and may
change from time to time based on expectations of future anticipated experience. Future anticipated experience can include,
but is not limited to, investment earnings, mortality, persistency, taxes and expenses which may affect these assumptions.
Actual results may be more or less favorable. See prior pages for guaranteed values.
Life Insurance Company of the Southwest, Addison, TX 75001
This illustration is not complete without all pages.
TC91891(0916)P

This illustration is valid for 30 days.
Version 16.3.6 A
9:37:52 AM

October 29, 2016
Page 28 of 35
Illustration ID: 11888