Forecast Worksheet:

David
Aguiniga
(46)

Roth IUL Plan Starting at

$650 per month

You can contribute up to

$1,300 per month

/

$15,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$339,277

Lifetime Annual Income

(@ 62):
$31,788

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $474,600

Lifetime Forecast

Total contributions over

16 years:
$249,600

Annual tax-free income:

$31,788

Total tax-free revenue received over

33 years:
$1,049,004

Your survivor benefit at the age of

95

is:

$144,129

Summary

Money received from income stream:

$1,049,004

Survivor benefit paid to your beneficiaries:

+ $144,129

Total Received

= $1,193,133

Total Contributions

- $249,600

Lifetime Tax-Free Net Yield

$943,533

*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