Forecast Worksheet:

Mrs
Barbosa
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,500 per month

/

$30,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$653,365

Lifetime Annual Income

(@ 65):
$73,584

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$387,662

-

Up to $837,662

Lifetime Forecast

Total contributions over

15 years:
$450,000

Annual tax-free income:

$73,584

Total tax-free revenue received over

30 years:
$2,207,520

Your survivor benefit at the age of

95

is:

$290,898

Summary

Money received from income stream:

$2,207,520

Survivor benefit paid to your beneficiaries:

+ $290,898

Total Received

= $2,498,418

Total Contributions

- $450,000

Lifetime Tax-Free Net Yield

$2,048,418

*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 7, 2023

TP:

10347.00

Prepared by