Forecast Worksheet:

Peter
Gonzalez
(53)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 63):
$142,218

Lifetime Annual Income

(@ 63):
$15,096

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$102,499

-

Up to $210,499

Lifetime Forecast

Total contributions over

10 years:
$90,000

Annual tax-free income:

$15,096

Total tax-free revenue received over

32 years:
$483,072

Your survivor benefit at the age of

95

is:

$53,377

Summary

Money received from income stream:

$483,072

Survivor benefit paid to your beneficiaries:

+ $53,377

Total Received

= $536,449

Total Contributions

- $90,000

Lifetime Tax-Free Net Yield

$446,449

*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:

March 20, 2023

TP:

3609.00

Prepared by