Forecast Worksheet:

Danny
Escobar
(55)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$169,210

Lifetime Annual Income

(@ 68):
$17,676

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$105,426

-

Up to $230,226

Lifetime Forecast

Total contributions over

13 years:
$124,800

Annual tax-free income:

$17,676

Total tax-free revenue received over

27 years:
$477,252

Your survivor benefit at the age of

95

is:

$26,728

Summary

Money received from income stream:

$477,252

Survivor benefit paid to your beneficiaries:

+ $26,728

Total Received

= $503,980

Total Contributions

- $124,800

Lifetime Tax-Free Net Yield

$379,180

*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:

March 14, 2023

TP:

4105.00

Prepared by