Forecast Worksheet:

Mitch
Torres
(39)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$785 per month

/

$9,419 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$465,095

Lifetime Annual Income

(@ 69):
$39,924

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$160,000

-

Up to $946,537

Lifetime Forecast

Total contributions over

29 years:
$273,151

Annual tax-free income:

$109,044

Total tax-free revenue received over

26 years:
$2,835,144

Your survivor benefit at the age of

95

is:

$308,129

Summary

Money received from income stream:

$2,835,144

Survivor benefit paid to your beneficiaries:

+ $308,129

Total Received

= $3,143,273

Total Contributions

- $273,151

Lifetime Tax-Free Net Yield

$2,870,122

*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:

October 12, 2022

TP:

3348.48

Prepared by