Forecast Worksheet:

Michele
Montano
(52)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$387,155

Lifetime Annual Income

(@ 68):
$36,432

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $563,000

Lifetime Forecast

Total contributions over

16 years:
$288,000

Annual tax-free income:

$36,432

Total tax-free revenue received over

27 years:
$983,664

Your survivor benefit at the age of

95

is:

$58,808

Summary

Money received from income stream:

$983,664

Survivor benefit paid to your beneficiaries:

+ $58,808

Total Received

= $1,042,472

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$754,472

*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:

August 1, 2023

TP:

8030.00

Prepared by