Forecast Worksheet:

Oscar
Serrano
(37)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$250 per month

/

$3,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$78,400

Lifetime Annual Income

(@ 69):
$8,205

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$114,412

-

Up to $366,933

Lifetime Forecast

Total contributions over

31 years:
$93,000

Annual tax-free income:

$38,730

Total tax-free revenue received over

26 years:
$1,006,980

Your survivor benefit at the age of

95

is:

$162,782

Summary

Money received from income stream:

$1,006,980

Survivor benefit paid to your beneficiaries:

+ $162,782

Total Received

= $1,169,762

Total Contributions

- $93,000

Lifetime Tax-Free Net Yield

$1,076,762

*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 31, 2022

TP:

2047.00

Prepared by