Forecast Worksheet:

Peter
Gomez
(51)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$250,667

Lifetime Annual Income

(@ 68):
$25,296

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$106,270

-

Up to $276,526

Lifetime Forecast

Total contributions over

17 years:
$153,000

Annual tax-free income:

$25,296

Total tax-free revenue received over

27 years:
$682,992

Your survivor benefit at the age of

95

is:

$38,808

Summary

Money received from income stream:

$682,992

Survivor benefit paid to your beneficiaries:

+ $38,808

Total Received

= $721,800

Total Contributions

- $153,000

Lifetime Tax-Free Net Yield

$568,800

*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 19, 2023

TP:

3532.00

Prepared by