Forecast Worksheet:

Genaro
Smart
(40)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$875 per month

/

$10,500 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$1,000,390

Lifetime Annual Income

(@ 70):
$105,876

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,481

-

Up to $1,041,726

Lifetime Forecast

Total contributions over

30 years:
$315,000

Annual tax-free income:

$105,876

Total tax-free revenue received over

25 years:
$2,646,900

Your survivor benefit at the age of

95

is:

$217,407

Summary

Money received from income stream:

$2,646,900

Survivor benefit paid to your beneficiaries:

+ $217,407

Total Received

= $2,864,307

Total Contributions

- $315,000

Lifetime Tax-Free Net Yield

$2,549,307

*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:

December 16, 2022

TP:

3026.17

Prepared by