Forecast Worksheet:

Morgan
DesOrmeaux
(25)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 50):
$613,945

Lifetime Annual Income

(@ 50):
$58,572

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $1,077,191

Lifetime Forecast

Total contributions over

25 years:
$300,000

Annual tax-free income:

$58,572

Total tax-free revenue received over

45 years:
$2,635,740

Your survivor benefit at the age of

95

is:

$1,781,237

Summary

Money received from income stream:

$2,635,740

Survivor benefit paid to your beneficiaries:

+ $1,781,237

Total Received

= $4,416,977

Total Contributions

- $300,000

Lifetime Tax-Free Net Yield

$4,116,977

*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:

September 5, 2023

TP:

2783.00

Prepared by