Forecast Worksheet:

Jenny
Serrano
(46)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,200 per month

/

$26,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$1,010,811

Lifetime Annual Income

(@ 68):
$99,648

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$425,000

-

Up to $1,128,928

Lifetime Forecast

Total contributions over

22 years:
$580,800

Annual tax-free income:

$99,648

Total tax-free revenue received over

27 years:
$2,690,496

Your survivor benefit at the age of

95

is:

$185,899

Summary

Money received from income stream:

$2,690,496

Survivor benefit paid to your beneficiaries:

+ $185,899

Total Received

= $2,876,395

Total Contributions

- $580,800

Lifetime Tax-Free Net Yield

$2,295,595

*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:

9291.00

Prepared by