Forecast Worksheet:

Manuel
Herrera
(50)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$43,813

Lifetime Annual Income

(@ 70):
$6,330

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$86,562

-

Up to $287,217

Lifetime Forecast

Total contributions over

19 years:
$136,800

Annual tax-free income:

$34,320

Total tax-free revenue received over

25 years:
$858,000

Your survivor benefit at the age of

95

is:

$56,509

Summary

Money received from income stream:

$858,000

Survivor benefit paid to your beneficiaries:

+ $56,509

Total Received

= $914,509

Total Contributions

- $136,800

Lifetime Tax-Free Net Yield

$777,709

*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:

November 2, 2022

TP:

2696.00

Prepared by