Forecast Worksheet:

Julia
Rubin
(31)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$1,403,581

Lifetime Annual Income

(@ 68):
$146,028

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$171,065

-

Up to $1,547,600

Lifetime Forecast

Total contributions over

37 years:
$333,000

Annual tax-free income:

$146,028

Total tax-free revenue received over

27 years:
$3,942,756

Your survivor benefit at the age of

95

is:

$230,536

Summary

Money received from income stream:

$3,942,756

Survivor benefit paid to your beneficiaries:

+ $230,536

Total Received

= $4,173,292

Total Contributions

- $333,000

Lifetime Tax-Free Net Yield

$3,840,292

*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 29, 2023

TP:

2036.00

Prepared by