IMMEDIATE ANNUITIES TO FUND LIFE INS.



Similar documents
Flexible Premium Adjustable Life Insurance Policy Illustration

The Value of Whole Life Insurance

Flexible Premium Adjustable Life Insurance Policy Illustration

Whole Life Legacy 10 Pay Basic Life Insurance Illustration

West Coast Life LifeTime Platinum III UL WCLAG.1459 (03.10) Producer / Broker Guide

Guaranteed Universal Life

Path Protector Whole Life Insurance

Guaranteed Universal Life

Custom TermGUL (Cash Value Accumulation Test) A Universal Life Insurance Policy Illustration

Key Person Insurance. Protecting Your Business From The Loss Of Key Employees. Place Image Here. Prepared For: Valued Company. Presented By:... Tel.:.

LifeScape Single Premium Whole Life Basic Illustration NARRATIVE SUMMARY

Spousal Lifetime Access Trust Using Legacy Advantage SUL Insurance Policy

Flexible Premium Universal Life Insurance with an Indexed Feature A Life Insurance Illustration

Advanced Markets Success Strategy Life Insurance in Retirement Planning Plus

Whole Life Legacy 20 Pay Basic Life Insurance Illustration

Term Life Insurance Illustration

Sales Strategy Life Insurance in Retirement Planning Plus

Term Life Insurance Illustration

Money Stages of Whole Life Your Freedom Guaranteed

Protective Advantage Choice. UL UNIVERSAL LIFE INSURANCE Product Guide PLC.6315 (07.14)

UL UNIVERSAL LIFE INSURANCE Producer Guide. Protective Custom Choice

The State Life Insurance Company P. O. Box 6062 Indianapolis, IN

PLC.3118 (04.15) UNIVERSAL LIFE INSURANCE Optional Endorsements and Riders Reference Guide

PSE Whole Life Illustration

The Baltimore Life Insurance Company

The Hartford Saver Solution SM A FIXED INDEX ANNUITY DISCLOSURE STATEMENT

Income-Tax Free Benefits for Your Heirs and Lifetime Benefits for You. Lifetime Benefits for You

New York Life Insurance and Annuity Corporation NYL Guaranteed Lifetime Income Annuity II - Single Life

MassMutual Financial Strategies. Avoiding the Double Tax Dilemma. with Whole Life Legacy 100 SM. insure invest retire.

Protection Now. Income Later.

Guaranteed Choice Whole Life

Pacific PRIME UL-NLG Flexible Premium, Universal Life Insurance. Flexible and Efficient Asset Protection. Pacific Life Insurance Company PP-2C

Prepared For: The Client Family

The Hartford Saver Solution Choice SM A FIXED INDEX ANNUITY DISCLOSURE STATEMENT

Payouts. Protection. In One Place.

Minimum Premium: Qualified [$5,000] Non-Qualified [$10,000] Maximum Premium: [$250,000]

Voya Single Premium Immediate Annuity

Voya Single Premium Immediate Annuity

A Technical Guide for Individuals. The Whole Story. Understanding the features and benefits of whole life insurance. Insurance Strategies

THE KUGLER SYSTEM -- VOLUME 1 A SUMMARY OF LIFE INSURANCE PRODUCTS TABLE OF CONTENTS

PruLife Founders Plus UL

Protective Custom Choice. UL UNIVERSAL LIFE INSURANCE Product Guide PLC.6311 (07.14)

Pacific Life Insurance Company [45 Enterprise Aliso Viejo, CA 92656] [ (800) ]

PREMIER LIFE. Maximum Benefits. A Flexible Premium Adjustable Life Insurance Policy

The State Life Insurance Company P. O. Box 6062 Indianapolis, IN

ROTH IRA REQUIREMENTS

THE CONSTRUCTION OF A SURVIVORSHIP LIFE INSURANCE POLICY

LSW FlexLife Indexed Universal Life Insurance

Protective Custom Choice SM UL

Lifetime Income Benefit Rider

Is Your Financial Portfolio an Unfinished Work? Color It with a Life Insurance Retirement Plan Protection Now, Income Later

The State Life Insurance Company P. O. Box 6062 Indianapolis, IN

The State Life Insurance Company P. O. Box 406 Indianapolis, IN

The Lafayette Life Insurance Company Agents Products Quiz The Marquis Series of Products and Other Annuities

Permanent Benefit Group Life Insurance Under Code Section 79

The Security Benefit Foundations Annuity Frequently Asked Questions

Buyer s Guide for Deferred Annuities Fixed. Table of Contents

The Lincoln National Life Insurance Company (the "Company") A Stock Company

Lifetime Income Benefit Rider

Banner Life Insurance Company Bennett Creek Avenue. Frederick, Maryland [Jane Doe], or subsequently changed by the Owner

Life Insurance Illustration

Variable Universal Life Insurance Policy

Protection That Offers Selection To Fit Your Lifestyle! More Choices More Control!

10-, 20-, 25- and 30-year guaranteed level term life insurance. Face Amounts. Certificate Fees. Modal Factors. Underwriting Classes.

Flexible Purchase Payment Deferred Annuity Application United of Omaha Life Insurance Company Home Office: Mutual of Omaha Plaza Omaha, Nebraska 68175

Whole Life II. Protection They Can Count On. What you ll find inside... Life Insurance

Maximize Your Pension with Life Insurance

UNIVERSAL LIFE INSURANCE YOUR 5-MINUTE GUIDE. Flexible protection for what s most important in life

Allstate ChoiceRate Annuity

NAIC Buyer s Guide for Deferred Annuities

Implications of Withdrawals and Loans from a Life Insurance Policy

CENTURY II VARIABLE UNIVERSAL LIFE PROSPECTUS INDIVIDUAL FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE CONTRACT

Tax-Free Retirement Strategy With Permanent Life Insurance

Secure Income Annuity Statement of Understanding

Pacific PRIME IUL Flexible Premium Indexed Universal Life Insurance

WealthMax Bonus Life. Provide a Financial Legacy Single Premium Index Life Insurance

Pacific PremierCare Advantage* Flexible Premium Adjustable Life Insurance

KANSAS CITY LIFE INSURANCE COMPANY. Kansas City Life Variable Life Separate Account

Insurance. Survivorship Life. Insurance. The Company You Keep

Life Insurance Review

Custom Guarantee. Universal Life Insurance with a Death Benefit Guarantee 1. Marketing Guide

Lifetime Income Benefit Rider

Life Insurance Review

An Asset Repositioning Strategy Repositioning Retirement Assets to Preserve a Legacy using Life Insurance

Whole Life/Ten Payment Whole Life

KEY FACTORS WHEN CONSIDERING A ROTH IRA CONVERSION

A Retirement Income Strategy: A Split Annuity Review

Transcription:

IMMEDIATE ANNUITIES TO FUND LIFE INS. Using a SPIA to Fund Life Insurance Earn 2 Commissions Example: Male Age 6 in Florida With a $5, IRA Goal: The client would like to pass this money to his heirs tax free. Current Scenario: $5, 1% taxable as ordinary income to heirs SPIA Life Only Payout using $5, premium Produces Gross Annual Income $3,248.12 Assumed Tax Bracket 3% Taxable Annual Income $ 9,74.44 Net Annual Income $21,173.68 Life Insurance Premium $ 21,173 Provides a $1,13,96 Death Benefit Assuming only a standard rating You Just Turned $5, into $1,13,96 TAX FREE to the heirs Get Started Today - 8-373-9697 www.fsdfinancial.com - 8-373-9697 553 Corbin Avenue, Suite 333, Tarzana, CA 91356 - email: darren@fsdfinancial.com

The Penn Mutual Life Insurance Company Contract Owner: Same as Primary Annuitant Residence State of Owner: Florida Single Premium Immediate Annuity For use in Florida. Immediate Annuity Quotation Traditional IRA Premium Tax Rate:.% Primary Annuitant: d Client Male, Age 6 (Date of Birth: 7/13/1952) Premium Date: 7/13/212 Annuity Payment First Pymt. Premium Income Mode Date Single Life Annuity Only with Refund [LIFEONLY/QD3P3] $5,. $3,248.12 Annual 8/13/212 For questions regarding your contract, please contact: Jeffrey Affronti FSD Insurance Services 553 Corbin Avenue #333 Tarzana, California 91356 Telephone: 8-373-9697 The Penn Mutual Life Insurance Company Philadelphia, PA 19172 (215) 956-8 WE APPRECIATE YOUR CONFIDENCE IN THE PENN MUTUAL LIFE INSURANCE COMPANY AND LOOK FORWARD TO BEING OF SERVICE TO YOU. Version 11.1.. Page 1 of 2. This illustration is not valid unless all pages are included. July 13, 212

The Penn Mutual Life Insurance Company Contract Owner: Same as Primary Annuitant Residence State of Owner: Florida Single Premium Immediate Annuity For use in Florida. Immediate Annuity Quotation Traditional IRA Premium Tax Rate:.% Primary Annuitant: d Client Male, Age 6 (Date of Birth: 7/13/1952) The benefits/premiums shown on this quotation (based on the annuity rates applicable in the month of July, 212) are only guaranteed to the extent that the information used in the preparation of the quote is accurate and consistent with the application, and the application, illustration and premium are received within the month of July, 212. The actual age, sex, premium amount, and period between the premium date and first payment date must be consistent with this quote. A life contingent annuity pay-out cannot be used to fund any life insurance policy. The Traditional IRA source of funds represents that the assets to be used in purchasing the Single Premium Immediate Annuity contract are from an IRC Section 48 Retirement Annuity Contract or Custodial Account or a direct rollover of an eligible rollover distribution from an IRC Section 41 qualified plan or an IRC Section 43(b) Tax-Deferred Annuity Contract or Custodial Account. Along with the Annuity Application package, please include the following information: Copy of the Immediate Annuity Quotation Evidence of Birth (Copy of Birth Certificate, Record from the Bureau of Vital Statistics, Baptismal Certificate which includes the Date of Birth and certification by the proper authority, Driver's License, Passport, etc.) t required for Certain Only annuities. Form PM8297, 135 Exchange / Transfer Request Form (included in Application Pack) - If assets are being rolled over from an existing Individual Retirement Account (IRC Section 48), a Qualified Plan (IRC Section 41), or a Tax-Deferred Annuity (IRC Section 43(b)) Checks should be made payable to the "Penn Mutual Life Insurance Company". Version 11.1.. Page 2 of 2. This illustration is not valid unless all pages are included. July 13, 212

A Basic Universal Life Insurance Illustration Protective Centennial G II UL 1/11 Universal Life Flexible Premium Adjustable Life Plan Compliance Test: Cash Accumulation Test Prepared For: VALUED CLIENT Presented By: FSD FINANCIAL. 553 CORBIN AVE SUITE 333 TARZANA, CA 91356 Tel: 818-881-697 (License....) Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 1 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Narrative Summary Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco Basic Life Insurance Illustration Generic Name: Flexible Premium Adjustable Life Policy Form Number: UL-15-FL 11-6 Initial Face Amount: $1,13,96 Initial Death Benefit Option: Level Compliance Test: Cash Accumulation Test THIS IS AN ILLUSTRATION ONLY. AN ILLUSTRATION IS NOT INTENDED TO PREDICT ACTUAL PERFORMANCE. EXCEPT FOR THOSE ITEMS CLEARLY LABELED GUARANTEED, RATES AND VALUES SET FORTH IN THE ILLUSTRATION ARE NOT GUARANTEED. COVERAGE IS SUBJECT TO THE TERMS AND CONDITIONS OF THE POLICY. THIS ILLUSTRATION IS NOT VALID WITHOUT ALL PAGES. General Information This is an illustration only, not an offer, contract or promise of future policy performance. Coverage is subject to the terms and conditions of the policy. This illustration is not complete without all pages. Although information in this illustration is based on certain tax and legal assumptions, it is not intended to be tax or legal advice. Such advice should be obtained from your own counsel or other expert. This illustration has been provided to help you understand the life insurance policy and to allow you to compare the policy with other policies. If you are considering replacement of an existing life insurance policy, you should consider possible disadvantages (such as surrender charges and new contestable and suicide periods) as well as possible advantages (such as lower cost of insurance rates, lower policy expenses, and higher current interest rates). Replacement of an existing life insurance policy may not be in your best interest. This illustration is based on information that you provided and on certain assumptions that are not guaranteed. nguaranteed elements, such as interest and cost of insurance rates, are subject to change by the Company. This illustration assumes that the currently illustrated non-guaranteed elements will continue unchanged for all years shown. This is not likely to occur, and actual results may be more or less favorable than those shown. t a Bank Deposit Bank Guarantee t FDIC Insured t Insured By Any Federal Government Agency Premium Outlay Premium outlay is the amount of money assumed to be paid out-of-pocket in addition to any amounts transferred from another insurance company. The amount, timing, and frequency of each premium outlay may be varied and will affect the policy value, the length of coverage, and the status of any protection from policy termination. Because interest and cost of insurance rates can change over time, additional premium outlays may be needed to keep the policy in force or to achieve desired results. Each premium outlay is subject to any minimum requirements of the policy and maximum limits set by Federal Tax Law. This illustration assumes that periodic premium outlays are received by the Company at the beginning of each policy year. The Company will deduct a premium expense charge of 1.% from each premium outlay. The first year premium outlay includes a(n) annual premium of $21,173.. Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 2 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Narrative Summary Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco The first year premium outlay includes a(n) annual premium of $21,173.. In all years assuming annual payment of $21,171.92, guaranteed interest rates, guaranteed cost of insurance rates, no policy loans, no partial surrenders, and no policy changes, the policy will not terminate. Lapse Protection Death Benefit Terminal Illness Accelerated Death Benefit The illustrated policy includes built-in protection that allows you to protect the policy from termination based on the premiums you pay and the formulas described in the Lapse Protection Endorsement. This protection may be for a specified period of time up to the lifetime of the insured. Assuming timely payment of each illustrated premium outlay, your policy is guaranteed not to lapse for the lifetime of the insured. However, any loans, partial surrenders, or policy changes other than those illustrated or any delinquent premium outlays will affect the length of the protection and may cause you to lose the protection. If the protection is lost, you may restore the protection by payment of additional or higher premium outlays. You should be aware that the premiums required to restore lapse protection may be significantly higher than the illustrated premium outlays. Without the protection from policy termination, your policy may continue in force for a period of time as long as there is enough surrender value to cover the monthly deductions. Reference your policy and any endorsements for complete limitations, terms, and conditions. The death benefit is the amount of money payable to the beneficiary if the proposed insured dies while the policy is in force. The death benefit includes the base policy benefit amount plus any additional life insurance rider and term rider benefit amounts, if applicable. The death benefit will be reduced by any policy debt and by any overdue monthly deductions. This illustration shows the death benefit at the end of each policy year. The initial death benefit is shown above. This policy has an Accelerated Death Benefit feature for a qualifying terminal illness. Subject to a maximum benefit amount, the accelerated death benefit will be based on a portion of the in-force face amount. A lien equal to the accelerated death benefit will be established against the policy and will accumulate interest. The primary impact of the lien and any accumulated interest will be reduction of the death benefit. The Accelerated Death Benefit feature may be subject to state variations and may not be available in all states. Consult your representative and review the policy and any endorsements for complete limitations, terms and conditions. Due to possible tax consequences of the Accelerated Death Benefit feature, please consult your tax advisor. Surrender and Policy s The surrender value is the amount of money you will receive if you cancel the policy. In addition, it limits the amounts available to you for policy loans and partial surrenders. The surrender value is equal to the policy value less a surrender charge and less any policy debt. There is a surrender charge for the first 19 policy years. The surrender charge will last for an additional 19 years following each face increase. The surrender charge will change if you increase or decrease the face amount of the policy. Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 3 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Narrative Summary Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco The following table illustrates surrender charges for the first 2 policy years only. Year 1 2 3 4 5 6 7 8 9 1 Surrender Charges Amount Year $6,262.23 $58,451.82 $56,63.38 11 12 13 $54,831.1 14 $53,31.64 15 $51,243.32 16 $49,466.3 17 $47,677.7 18 $45,889.37 19 $44,11.4 2 Amount $39,696.46 $35,28.84 $3,876.25 $26,46.63 $22,56.4 $17,64.42 $13,235.83 $8,82.21 $4,415.62 $. The policy value will vary based on (1) the amount, timing and frequency of each premium outlay, (2) monthly deductions, (3) credited interest, (4) policy debt, and (5) partial surrenders. Each month, any premiums received (less a premium expense charge) and interest are added to the policy value while monthly deductions and partial surrenders, including surrender charges and fees associated with any partial surrenders are subtracted from the policy value. This illustration shows the policy and surrender values at the end of each policy year. Premium Charges and Monthly Deductions from Policy The following table lists the premium expense charge and monthly deductions for the base policy only. The monthly deductions for any additional benefits and riders and for any future policy changes are not listed. The premium expense charge and monthly deductions for the base policy will cease at attained age 121. Charge Type Premium Expense Charge Rate 1.% of each premium payment in all years Monthly Administrative Charge Monthly Expense Charge per $1, of Initial Face Amount Cost of Insurance $5. per month in all years $.83 per $1, of initial face amount in all years Varies with the age, sex and rate class of the proposed insured, the amount of insurance, and the number of years the policy has been in force. Termination Unless this policy remains in force under the provisions of the Lapse Protection Endorsement, the policy will terminate without value at the end of the grace period if there is not enough surrender value to cover the monthly deductions. Interest The interest rate credited to your policy value can be changed at the sole discretion of the Company but not below the guaranteed interest rate of 2.5%. The current interest rate is 4.%. The interest rates shown in this illustration are annual effective rates. Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 4 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Narrative Summary Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco Tax Compliance To satisfy the definition of a life insurance contract under current Federal Tax Law, the illustrated policy has been tested using the Cash Accumulation Test (CVAT). For each policy month, the CVAT requires the policy value to be less than or equal to the net single premium that would be needed to fund the future benefits of the policy. If the policy value exceeds the net single premium, the Company will automatically increase the death benefit so the net single premium equals the policy value. Please note that increasing the death benefit may increase the cost of insurance charges for the policy. The Company reserves the right not to accept, or to refund including any earnings thereon, any premium payment that increases the difference between the death benefit and the policy value and that exceeds $2 per $1, of in-force face amount. Under current Federal Tax Law, the 7-Pay premium is the maximum annual amount that can be paid in each of the first 7 policy years under the test for a Modified Endowment Contract. The initial 7-Pay premium amount shown below is subject to change upon any changes in policy benefits. 7-Pay Premium: $84,575.2 Based on the Company s interpretation of current Federal Tax Law, the illustrated policy is not a Modified Endowment Contract. However, any change in benefits may cause the policy to become a Modified Endowment Contract. Under current Federal Tax Law, special tax rules apply for partial surrenders and face amount decreases in the first 15 policy years. In the case of a partial surrender, you may be taxed on all or a portion of the cash withdrawal amount. In the case of a face amount decrease, a taxable distribution from the policy may be required. Neither nor its representatives offer legal or tax advice. Any tax compliance tests applied and any tax-related statements made in this illustration were based upon current assumptions only, and represent only one interpretation of current Federal Tax Law as it relates to life insurance. Moreover, the tax treatment of life insurance is subject to change. We suggest you consult your legal or tax advisor before making any tax-related decisions. Additional Key Terms Age is the issue age plus the number of years the policy is assumed to have been in force. This is the age at the end of the policy year. Cost of Insurance is the amount charged by the Company for providing life insurance coverage under the base policy. The cost of insurance rates may be changed by the Company, but not above the Maximum Monthly Cost of Insurance Rates in the policy schedule. Current Assumptions illustrate values based on current interest rates and current cost of insurance rates. Current rates are subject to change and are not guaranteed. Guaranteed Assumptions illustrate values based on guaranteed interest rates and guaranteed cost of insurance rates. Issue Age means the age nearest birthday of the proposed insured at the assumed effective date of the illustrated policy. Midpoint Assumptions illustrate values based on interest rates and cost of insurance rates that are the average of Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 5 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Narrative Summary Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco the guaranteed and current rates. These assumed rates are not guaranteed. Monthly Deductions are policy charges including the cost of insurance, the cost of any additional benefits and riders, any monthly expense charge applicable to the face amount, and the monthly administrative charge. n-guaranteed Assumptions illustrate the current, specified and midpoint assumptions. These assumptions are not guaranteed. n-guaranteed Elements are the premiums, benefits, values, credits or charges that are not guaranteed or cannot be determined at issue. Rate Class means the risk class of the proposed insured. After the application is underwritten, a revised illustration will be delivered with the policy if the actual rate class differs from the one illustrated. Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 6 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Numeric Summary Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco Guaranteed Assumptions n-guaranteed Assumptions Premium Midpoint Current Year Outlay Surrender Death Benefit Surrender Death Benefit Surrender Death Benefit 5 1 2 Age 7 $21,173. $21,173. $21,173. $21,173. $ $ $ $ $1,13,96 $1,13,96 $1,13,96 $1,13,96 $ $ $ $ $1,13,96 $1,13,96 $1,13,96 $1,13,96 $ $ $ $ $1,13,96 $1,13,96 $1,13,96 $1,13,96 The benefits and values labeled n-guaranteed Assumptions are not guaranteed. n-guaranteed elements, such as interest and cost of insurance rates, are subject to change by the Company. This illustration assumes that the currently illustrated non-guaranteed elements will continue unchanged for all years shown. This is not likely to occur, and actual results may be more or less favorable than those shown. As a result, additional premium outlays may be required to keep the policy in force or to achieve desired results. Guaranteed Assumptions Midpoint Assumptions Current Assumptions Initial Interest Rate Cost of Insurance Termination Year 2.5% Guaranteed N/A 3.25% Average of Guaranteed & Current N/A 4.% Current N/A Assuming timely payment of each premium outlay as illustrated, the protection from policy termination will remain in effect during the lifetime of the insured. Any policy changes, loans, partial surrenders or delinquent premium outlays may cause earlier loss of the protection or may increase premium outlay requirements. Reference the policy and any riders and endorsements for complete limitations, terms, and conditions. I have received a copy of this illustration. I understand that this illustration assumes non-guaranteed elements continue unchanged for all years shown and that this is not likely to occur. The agent has told me that these elements are not guaranteed and are subject to change. I understand that actual results may be higher or lower than those shown. Signature of Owner(s) Date I certify that this illustration has been presented to the applicant or policy owner. I have explained that this illustration assumes nonguaranteed elements continue unchanged for all years shown, that these elements are subject to change, and that actual results may be higher or lower than those shown. I have made no statements that are inconsistent with the illustration. Signature of Agent or other authorized representative FSD FINANCIAL 553 CORBIN AVE SUITE 333 TARZANA, CA 91356 818-881-697 Date Underwritten By: P. O. Box 266 Birmingham, AL 3522 Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 7 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Tabular Detail Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco Age 61 62 63 64 65 Year 1 2 3 4 5 Premium Outlay* 21,173. 21,173. 21,173. 21,173. 21,173. Cumulative Premium 21,173 42,346 63,519 84,692 15,865 Policy Guaranteed Assumptions 2.5% Guaranteed Interest Rate Maximum Policy Charges Surrender Death Benefit 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 Policy n-guaranteed Assumptions 4.% Initial Current Interest Rate Current Policy Charges 5,669 9,944 12,618 13,851 13,765 Surrender Death Benefit 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 66 67 68 69 7 6 7 8 9 1 21,173. 21,173. 21,173. 21,173. 21,173. 127,38 148,211 169,384 19,557 211,73 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 12,21 9,283 5,173 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 71 72 73 74 75 11 12 13 14 15 21,173. 21,173. 21,173. 21,173. 21,173. 232,93 254,76 275,249 296,422 317,595 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 76 77 78 79 8 16 17 18 19 2 21,173. 21,173. 21,173. 21,173. 21,173. 338,768 359,941 381,114 42,287 423,46 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 81 82 83 84 85 21 22 23 24 25 21,173. 21,173. 21,173. 21,173. 21,173. 444,633 465,86 486,979 58,152 529,325 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 86 87 88 89 9 26 27 28 29 3 21,173. 21,173. 21,173. 21,173. 21,173. 55,498 571,671 592,844 614,17 635,19 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 91 92 93 94 95 31 32 33 34 35 21,173. 21,173. 21,173. 21,173. 21,173. 656,363 677,536 698,79 719,882 741,55 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 8 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Tabular Detail Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco Age 96 97 98 99 1 Year 36 37 38 39 4 Premium Outlay* 21,173. 21,173. 21,173. 21,173. 21,173. Cumulative Premium 762,228 783,41 84,574 825,747 846,92 Policy Guaranteed Assumptions 2.5% Guaranteed Interest Rate Maximum Policy Charges Surrender Death Benefit 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 Policy n-guaranteed Assumptions 4.% Initial Current Interest Rate Current Policy Charges Surrender Death Benefit 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 11 12 13 14 15 41 42 43 44 45 21,173. 21,173. 21,173. 21,173. 21,173. 868,93 889,266 91,439 931,612 952,785 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 16 17 18 19 11 46 47 48 49 5 21,173. 21,173. 21,173. 21,173. 21,173. 973,958 995,131 1,16,34 1,37,477 1,58,65 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 111 112 113 114 115 51 52 53 54 55 21,173. 21,173. 21,173. 21,173. 21,173. 1,79,823 1,1,996 1,122,169 1,143,342 1,164,515 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 116 117 118 119 12 56 57 58 59 6 21,173. 21,173. 21,173. 21,173. 21,173. 1,185,688 1,26,861 1,228,34 1,249,27 1,27,38 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 1,13,96 121 61 21,173. 1,291,553 1,13,96 1,13,96 CP$21,173. CE$. TGT$21,183.96 MMGP***** MEC$84,575.2 Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 9 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Universal Life Flexible Premium Adjustable Life Plan Additional Information Riders: ne $21,173. Prepared For: VALUED CLIENT $1,13,96. Male Age 6: n-tobacco tes * Even if the premium outlay is zero, monthly deductions will continue. Monthly deductions will cease at attained age 121. Guaranteed Assumptions Current Assumptions Life Insurance Cost Information The Guaranteed columns assume an initial guaranteed interest rate of 2.5% and guaranteed cost of insurance rates. The Current columns assume an initial current interest rate of 4.% and current cost of insurance rates. Indices assume the time value of money to be 5.%. The Net Payment Cost Index and the Surrender Cost Index are measures of the relative cost of similar plans of insurance. A low index number generally represents a lower cost than a high index number. For the indices shown below the numbers in the non-guaranteed column are based on current rates of interest and cost of insurance charges. The numbers in the guaranteed column are based on guaranteed rates of interest and cost of insurance charges. The Surrender Cost Index assumes the policy is surrendered at the end of the period shown and is useful where cash value is of importance. The Net Payment Cost Index assumes payment of premiums without taking cash value and is useful where the amount of the death benefit is of importance. The actual cost may increase or decrease depending upon future cost of insurance charges and the time when surrender occurs, but will exceed those costs shown as guaranteed for the year indicated. At the end of Surrender Cost Index Net Payment Cost Index Guaranteed s n-guaranteed s 1 Years 2 Years 1 Years 2 Years 19.181 19.181 19.181 19.181 19.181 19.181 19.181 19.181 Form: UL-15-FL 11-6 Friday, July 13, 212 11:8 AM P. O. Box 266, Birmingham, AL 3522 1-8-866-3555 Page 1 of 1 ID:WFa725bc25-3ced-4789-899e-2581394e7c4

Client Input Summary Company: Protective Life Product: Protective Centennial G II UL 1-11 July 13, 212 2.51., 7..94 Insured Insured Name VALUED CLIENT Sex Male Date of Birth Age 6 Class n-tobacco Table Rating ne Temporary Flat Extra 1 to 2 -. Permanent Flat Extra State of Issue Florida Solve For Solve For Face Amount Face Solve Option Lapse Protection Modal Premium 1 to 61-21173 Lapse Protection Duration Lifetime Solve Solve Year/@Age Supplemental Basic Compare Report Full Basic Compare Report Illustrate Income Provider Option Duration in Years Frequency Solve For Lump Sum Payments of: Solve For Income Amount With Lump Sum Amount of: Disbursements Disbursements Policy Options Illustrative Rate 1 to 6 - Current Premium Mode Annual External Pourin Premium 1 to 12 - External 135 Exchange Amt 1 to 12 - Internal Pourin Premium 1 to 12 - Internal 135 Exchange Amt 1 to 12-135 Policy a MEC Skip First Year Premium Payment Insurance Test Cash Accum Page 1 of 2

Client Input Summary Company: Protective Life Product: Protective Centennial G II UL 1-11 July 13, 212 2.51., 7..94 Policy Options - Cont'd Revised Illustration Policy Riders Policy Riders Custom Concept Custom Concept ne Output Options Output Options Agent Page Input Report IRR Report IRR on Death Benefit Report Tax Bracket % Expense Disclosure Report Show Cumulative Premiums Show Commission and Tax Info on Ledger Yes Yes Yes Agent Info Agent Name FSD FINANCIAL Agent Company. Broker/Dealer Name Agent Address1 553 CORBIN AVE Agent Address2 SUITE 333 Agent City TARZANA Agent State California Agent Zip Code 91356 Agent Phone 818-881-697 Agent Fax Agent Email Agent License #... Comments: Page 2 of 2