Forecast Worksheet:

Jose
Rodriguez
(54)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$192,556

Lifetime Annual Income

(@ 68):
$20,172

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$107,358

-

Up to $241,758

Lifetime Forecast

Total contributions over

14 years:
$134,400

Annual tax-free income:

$20,172

Total tax-free revenue received over

27 years:
$544,644

Your survivor benefit at the age of

95

is:

$30,785

Summary

Money received from income stream:

$544,644

Survivor benefit paid to your beneficiaries:

+ $30,785

Total Received

= $575,429

Total Contributions

- $134,400

Lifetime Tax-Free Net Yield

$441,029

*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:

March 14, 2023

TP:

4028.00

Prepared by