Forecast Worksheet:

Amanda
Jauregui
(33)

Roth IUL Plan Starting at

$75 per month

You can contribute up to

$300 per month

/

$3,600 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 65):
$269,224

Lifetime Annual Income

(@ 65):
$26,784

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$62,000

-

Up to $309,821

Lifetime Forecast

Total contributions over

32 years:
$115,200

Annual tax-free income:

$26,784

Total tax-free revenue received over

30 years:
$803,520

Your survivor benefit at the age of

95

is:

$114,767

Summary

Money received from income stream:

$803,520

Survivor benefit paid to your beneficiaries:

+ $114,767

Total Received

= $918,287

Total Contributions

- $115,200

Lifetime Tax-Free Net Yield

$803,087

*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 5, 2023

TP:

807.00

Prepared by