Forecast Worksheet:

David
Cavazos
(54)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$212,322

Lifetime Annual Income

(@ 68):
$21,372

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$120,777

-

Up to $271,977

Lifetime Forecast

Total contributions over

14 years:
$151,200

Annual tax-free income:

$21,372

Total tax-free revenue received over

27 years:
$577,044

Your survivor benefit at the age of

95

is:

$33,086

Summary

Money received from income stream:

$577,044

Survivor benefit paid to your beneficiaries:

+ $33,086

Total Received

= $610,130

Total Contributions

- $151,200

Lifetime Tax-Free Net Yield

$458,930

*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:

April 27, 2023

TP:

4532.00

Prepared by