Forecast Worksheet:

Mariela
Vivar
(42)

Roth IUL Plan Starting at

$115 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 62):
$278,800

Lifetime Annual Income

(@ 62):
$29,412

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$109,357

-

Up to $333,395

Lifetime Forecast

Total contributions over

20 years:
$144,000

Annual tax-free income:

$29,412

Total tax-free revenue received over

33 years:
$970,596

Your survivor benefit at the age of

95

is:

$187,448

Summary

Money received from income stream:

$970,596

Survivor benefit paid to your beneficiaries:

+ $187,448

Total Received

= $1,158,044

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$1,014,044

*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 18, 2023

TP:

2003.00

Prepared by