Forecast Worksheet:

David
Morales
(53)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,027 per month

/

$12,327 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$107,703

Lifetime Annual Income

(@ 70):
$9,378

Survivor Benefit - Paid to Beneficiaries Upon Death

(Survivor benefit can be accelerated if needed for critical illness)

Starting at

$135,000

-

Up to $426,555

Lifetime Forecast

Total contributions over

16 years:
$197,232

Annual tax-free income:

$39,222

Total tax-free revenue received over

25 years:
$980,550

Your survivor benefit at the age of

95

is:

$111,548

Summary

Money received from income stream:

$980,550

Survivor benefit paid to your beneficiaries:

+ $111,548

Total Received

= $1,092,098

Total Contributions

- $197,232

Lifetime Tax-Free Net Yield

$894,866

*All figures are projected and not guaranteed, are based on approval, a full illustration of benefits will be provided at that time.
*Applicant can stop contributions before/after projected age which will affect change amounts accordingly. Projections are based on max-funding.

Forecast Date:

August 18, 2022

TP:

5434.38

Prepared by