Forecast Worksheet:

Angie
Garay
(58)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$383,676

Lifetime Annual Income

(@ 70):
$41,340

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$259,630

-

Up to $547,630

Lifetime Forecast

Total contributions over

11 years:
$264,000

Annual tax-free income:

$41,340

Total tax-free revenue received over

25 years:
$1,033,500

Your survivor benefit at the age of

95

is:

$85,488

Summary

Money received from income stream:

$1,033,500

Survivor benefit paid to your beneficiaries:

+ $85,488

Total Received

= $1,118,988

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$854,988

*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:

November 16, 2022

TP:

10081.43

Prepared by