Forecast Worksheet:

Oscar
Serrano
(37)

Roth IUL Plan Starting at

$140 per month

You can contribute up to

$468 per month

/

$5,614 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$170,598

Lifetime Annual Income

(@ 69):
$14,436

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $639,554

Lifetime Forecast

Total contributions over

31 years:
$174,034

Annual tax-free income:

$74,088

Total tax-free revenue received over

26 years:
$1,926,288

Your survivor benefit at the age of

95

is:

$210,216

Summary

Money received from income stream:

$1,926,288

Survivor benefit paid to your beneficiaries:

+ $210,216

Total Received

= $2,136,504

Total Contributions

- $174,034

Lifetime Tax-Free Net Yield

$1,962,470

*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 15, 2022

TP:

1961.10

Prepared by