Forecast Worksheet:

David
Aguiniga
(46)

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

7%

Projected Accumulation

(@ 60):
$203,947

Lifetime Annual Income

(@ 60):
$18,864

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $393,000

Lifetime Forecast

Total contributions over

14 years:
$168,000

Annual tax-free income:

$18,864

Total tax-free revenue received over

35 years:
$660,240

Your survivor benefit at the age of

95

is:

$123,022

Summary

Money received from income stream:

$660,240

Survivor benefit paid to your beneficiaries:

+ $123,022

Total Received

= $783,262

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$615,262

*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 31, 2023

TP:

5877.00

Prepared by