Forecast Worksheet:

Michele
Montano
(52)

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

7%

Projected Accumulation

(@ 68):
$290,448

Lifetime Annual Income

(@ 68):
$28,488

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$185,000

-

Up to $396,200

Lifetime Forecast

Total contributions over

16 years:
$211,200

Annual tax-free income:

$28,488

Total tax-free revenue received over

27 years:
$769,176

Your survivor benefit at the age of

95

is:

$53,399

Summary

Money received from income stream:

$769,176

Survivor benefit paid to your beneficiaries:

+ $53,399

Total Received

= $822,575

Total Contributions

- $211,200

Lifetime Tax-Free Net Yield

$611,375

*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:

July 25, 2023

TP:

5402.00

Prepared by