Every cashout is taken out of the portfolio: while saving, only the leftover (earning − cashout need) is invested; afterwards the yearly cashout is withdrawn directly from assets. No extra inputs.
Cash needs are borrowed, so assets are never touched except for the premium. The loan compounds and is never repaid; "out of money" means the loan catches up with the assets (net worth ≤ 0).
| Year | A net worth | B assets | B loan | B net worth |
|---|
Simplified model: all cash flows (savings, premium, cashout, borrowing) happen at the beginning of each year and then grow/accrue for that year; constant rates, loan always available with no loan-to-value cap, and the insurance death benefit is collateral only (not counted in net worth). Real policy loans have borrowing limits and variable rates.