Forecast Worksheet:

Jose
Alvarenga
(53)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,101 per month

/

$13,207 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$147,747

Lifetime Annual Income

(@ 69):
$12,258

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $425,248

Lifetime Forecast

Total contributions over

15 years:
$198,105

Annual tax-free income:

$37,620

Total tax-free revenue received over

26 years:
$978,120

Your survivor benefit at the age of

95

is:

$106,687

Summary

Money received from income stream:

$978,120

Survivor benefit paid to your beneficiaries:

+ $106,687

Total Received

= $1,084,807

Total Contributions

- $198,105

Lifetime Tax-Free Net Yield

$886,702

*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:

September 13, 2022

TP:

5822.55

Prepared by