Forecast Worksheet:

Gabriel
Robles
(32)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$768,864

Lifetime Annual Income

(@ 68):
$73,692

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $859,369

Lifetime Forecast

Total contributions over

36 years:
$280,800

Annual tax-free income:

$73,692

Total tax-free revenue received over

27 years:
$1,989,684

Your survivor benefit at the age of

95

is:

$133,796

Summary

Money received from income stream:

$1,989,684

Survivor benefit paid to your beneficiaries:

+ $133,796

Total Received

= $2,123,480

Total Contributions

- $280,800

Lifetime Tax-Free Net Yield

$1,842,680

*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:

May 17, 2023

TP:

3668.00

Prepared by