Forecast Worksheet:

Jessica
Hernandez
(43)

Roth IUL Plan Starting at

$450 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 65):
$406,163

Lifetime Annual Income

(@ 65):
$38,784

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $469,695

Lifetime Forecast

Total contributions over

22 years:
$264,000

Annual tax-free income:

$38,784

Total tax-free revenue received over

30 years:
$1,163,520

Your survivor benefit at the age of

95

is:

$114,734

Summary

Money received from income stream:

$1,163,520

Survivor benefit paid to your beneficiaries:

+ $114,734

Total Received

= $1,278,254

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$1,014,254

*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:

September 6, 2023

TP:

4318.00

Prepared by