Forecast Worksheet:

Jenny
Serrano
(46)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$443,325

Lifetime Annual Income

(@ 68):
$43,620

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $514,000

Lifetime Forecast

Total contributions over

22 years:
$264,000

Annual tax-free income:

$43,620

Total tax-free revenue received over

27 years:
$1,177,740

Your survivor benefit at the age of

95

is:

$81,374

Summary

Money received from income stream:

$1,177,740

Survivor benefit paid to your beneficiaries:

+ $81,374

Total Received

= $1,259,114

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$995,114

*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 19, 2023

TP:

5465.00

Prepared by