Forecast Worksheet:

Jaime
Gomez
(54)

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

9%

Projected Accumulation

(@ 67):
$215,644

Lifetime Annual Income

(@ 67):
$22,848

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$134,196

-

Up to $290,196

Lifetime Forecast

Total contributions over

13 years:
$156,000

Annual tax-free income:

$22,848

Total tax-free revenue received over

28 years:
$639,744

Your survivor benefit at the age of

95

is:

$66,326

Summary

Money received from income stream:

$639,744

Survivor benefit paid to your beneficiaries:

+ $66,326

Total Received

= $706,070

Total Contributions

- $156,000

Lifetime Tax-Free Net Yield

$550,070

*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:

February 28, 2023

TP:

4906.00

Prepared by