Forecast Worksheet:

Joe
Valdez
(44)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$486,584

Lifetime Annual Income

(@ 68):
$36,864

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$105,600

-

Up to $561,286

Lifetime Forecast

Total contributions over

24 years:
$216,000

Annual tax-free income:

$36,864

Total tax-free revenue received over

27 years:
$995,328

Your survivor benefit at the age of

95

is:

$436,408

Summary

Money received from income stream:

$995,328

Survivor benefit paid to your beneficiaries:

+ $436,408

Total Received

= $1,431,736

Total Contributions

- $216,000

Lifetime Tax-Free Net Yield

$1,215,736

*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 21, 2023

TP:

3525.00

Prepared by