Forecast Worksheet:

David
Cavazos
(54)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$236,237

Lifetime Annual Income

(@ 68):
$23,796

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$134,196

-

Up to $302,196

Lifetime Forecast

Total contributions over

14 years:
$168,000

Annual tax-free income:

$23,796

Total tax-free revenue received over

27 years:
$642,492

Your survivor benefit at the age of

95

is:

$36,778

Summary

Money received from income stream:

$642,492

Survivor benefit paid to your beneficiaries:

+ $36,778

Total Received

= $679,270

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$511,270

*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:

5035.00

Prepared by