Forecast Worksheet:

Jazmine
Rivera
(26)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,104,141

Lifetime Annual Income

(@ 68):
$119,256

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $1,214,804

Lifetime Forecast

Total contributions over

42 years:
$201,600

Annual tax-free income:

$119,256

Total tax-free revenue received over

27 years:
$3,219,912

Your survivor benefit at the age of

95

is:

$188,028

Summary

Money received from income stream:

$3,219,912

Survivor benefit paid to your beneficiaries:

+ $188,028

Total Received

= $3,407,940

Total Contributions

- $201,600

Lifetime Tax-Free Net Yield

$3,206,340

*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:

February 3, 2023

TP:

2004.00

Prepared by