Forecast Worksheet:

Margarita
Cabral
(51)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$273,382

Lifetime Annual Income

(@ 68):
$28,332

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$119,969

-

Up to $301,427

Lifetime Forecast

Total contributions over

17 years:
$163,200

Annual tax-free income:

$28,332

Total tax-free revenue received over

27 years:
$764,964

Your survivor benefit at the age of

95

is:

$44,654

Summary

Money received from income stream:

$764,964

Survivor benefit paid to your beneficiaries:

+ $44,654

Total Received

= $809,618

Total Contributions

- $163,200

Lifetime Tax-Free Net Yield

$646,418

*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:

April 13, 2023

TP:

3357.00

Prepared by