Forecast Worksheet:

Daniel
Briones
(43)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 58):
$380,778

Lifetime Annual Income

(@ 58):
$38,508

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$244,814

-

Up to $514,814

Lifetime Forecast

Total contributions over

15 years:
$270,000

Annual tax-free income:

$38,508

Total tax-free revenue received over

37 years:
$1,424,796

Your survivor benefit at the age of

95

is:

$502,618

Summary

Money received from income stream:

$1,424,796

Survivor benefit paid to your beneficiaries:

+ $502,618

Total Received

= $1,927,414

Total Contributions

- $270,000

Lifetime Tax-Free Net Yield

$1,657,414

*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 14, 2023

TP:

5682.00

Prepared by