Forecast Worksheet:

Jennifer
Mercede
(54)

Roth IUL Plan Starting at

$450 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 70):
$265,635

Lifetime Annual Income

(@ 70):
$26,004

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$139,808

-

Up to $331,808

Lifetime Forecast

Total contributions over

16 years:
$192,000

Annual tax-free income:

$26,004

Total tax-free revenue received over

25 years:
$650,100

Your survivor benefit at the age of

95

is:

$58,264

Summary

Money received from income stream:

$650,100

Survivor benefit paid to your beneficiaries:

+ $58,264

Total Received

= $708,364

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$516,364

*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:

May 4, 2023

TP:

4425.00

Prepared by