Forecast Worksheet:

Walter
Sanchez
(43)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$671,859

Lifetime Annual Income

(@ 69):
$70,728

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$330,534

-

Up to $904,047

Lifetime Forecast

Total contributions over

25 years:
$300,000

Annual tax-free income:

$70,728

Total tax-free revenue received over

26 years:
$1,838,928

Your survivor benefit at the age of

95

is:

$115,679

Summary

Money received from income stream:

$1,838,928

Survivor benefit paid to your beneficiaries:

+ $115,679

Total Received

= $1,954,607

Total Contributions

- $300,000

Lifetime Tax-Free Net Yield

$1,654,607

*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:

November 15, 2022

TP:

7599.00

Prepared by