Forecast Worksheet:

Sarai
Virgen
(33)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$617,975

Lifetime Annual Income

(@ 68):
$66,696

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$264,466

-

Up to $679,978

Lifetime Forecast

Total contributions over

35 years:
$168,000

Annual tax-free income:

$66,696

Total tax-free revenue received over

27 years:
$1,800,792

Your survivor benefit at the age of

95

is:

$105,361

Summary

Money received from income stream:

$1,800,792

Survivor benefit paid to your beneficiaries:

+ $105,361

Total Received

= $1,906,153

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$1,738,153

*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:

3345.00

Prepared by