Forecast Worksheet:

Brandie
Pena
(43)

Roth IUL Plan Starting at

$550 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$886,900

Lifetime Annual Income

(@ 68):
$95,760

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $975,752

Lifetime Forecast

Total contributions over

25 years:
$300,000

Annual tax-free income:

$95,760

Total tax-free revenue received over

27 years:
$2,585,520

Your survivor benefit at the age of

95

is:

$151,334

Summary

Money received from income stream:

$2,585,520

Survivor benefit paid to your beneficiaries:

+ $151,334

Total Received

= $2,736,854

Total Contributions

- $300,000

Lifetime Tax-Free Net Yield

$2,436,854

*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 7, 2023

TP:

5757.00

Prepared by