Forecast Worksheet:

Emmanuel
Merilan
(39)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,222 per month

/

$14,665 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$585,687

Lifetime Annual Income

(@ 68):
$49,878

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $1,359,445

Lifetime Forecast

Total contributions over

28 years:
$410,620

Annual tax-free income:

$152,082

Total tax-free revenue received over

27 years:
$4,106,214

Your survivor benefit at the age of

95

is:

$435,525

Summary

Money received from income stream:

$4,106,214

Survivor benefit paid to your beneficiaries:

+ $435,525

Total Received

= $4,541,739

Total Contributions

- $410,620

Lifetime Tax-Free Net Yield

$4,131,119

*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 10, 2022

TP:

5232.00

Prepared by