Forecast Worksheet:

Angie
Garay
(58)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$190,675

Lifetime Annual Income

(@ 70):
$20,472

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$129,818

-

Up to $273,818

Lifetime Forecast

Total contributions over

11 years:
$132,000

Annual tax-free income:

$20,472

Total tax-free revenue received over

25 years:
$511,800

Your survivor benefit at the age of

95

is:

$42,159

Summary

Money received from income stream:

$511,800

Survivor benefit paid to your beneficiaries:

+ $42,159

Total Received

= $553,959

Total Contributions

- $132,000

Lifetime Tax-Free Net Yield

$421,959

*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:

5040.83

Prepared by