Forecast Worksheet:

Ana
Navarro
(47)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$543,390

Lifetime Annual Income

(@ 68):
$56,316

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $599,193

Lifetime Forecast

Total contributions over

21 years:
$277,200

Annual tax-free income:

$56,316

Total tax-free revenue received over

27 years:
$1,520,532

Your survivor benefit at the age of

95

is:

$98,454

Summary

Money received from income stream:

$1,520,532

Survivor benefit paid to your beneficiaries:

+ $98,454

Total Received

= $1,618,986

Total Contributions

- $277,200

Lifetime Tax-Free Net Yield

$1,341,786

*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 25, 2023

TP:

5773.00

Prepared by