Forecast Worksheet:

Sergio
Ibarra
(38)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$2,189,782

Lifetime Annual Income

(@ 68):
$230,412

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$650,000

-

Up to $2,410,634

Lifetime Forecast

Total contributions over

30 years:
$720,000

Annual tax-free income:

$230,412

Total tax-free revenue received over

27 years:
$6,221,124

Your survivor benefit at the age of

95

is:

$351,087

Summary

Money received from income stream:

$6,221,124

Survivor benefit paid to your beneficiaries:

+ $351,087

Total Received

= $6,572,211

Total Contributions

- $720,000

Lifetime Tax-Free Net Yield

$5,852,211

*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 21, 2023

TP:

12181.00

Prepared by