Forecast Worksheet:

Eric
Olivas
(39)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$293,919

Lifetime Annual Income

(@ 65):
$29,436

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$70,019

-

Up to $335,284

Lifetime Forecast

Total contributions over

26 years:
$124,800

Annual tax-free income:

$29,436

Total tax-free revenue received over

30 years:
$883,080

Your survivor benefit at the age of

95

is:

$107,185

Summary

Money received from income stream:

$883,080

Survivor benefit paid to your beneficiaries:

+ $107,185

Total Received

= $990,265

Total Contributions

- $124,800

Lifetime Tax-Free Net Yield

$865,465

*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 20, 2023

TP:

1349.00

Prepared by