Forecast Worksheet:

Jessica
Hernandez
(43)

Roth IUL Plan Starting at

$550 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 65):
$482,289

Lifetime Annual Income

(@ 65):
$46,080

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $573,600

Lifetime Forecast

Total contributions over

22 years:
$316,800

Annual tax-free income:

$46,080

Total tax-free revenue received over

30 years:
$1,382,400

Your survivor benefit at the age of

95

is:

$136,462

Summary

Money received from income stream:

$1,382,400

Survivor benefit paid to your beneficiaries:

+ $136,462

Total Received

= $1,518,862

Total Contributions

- $316,800

Lifetime Tax-Free Net Yield

$1,202,062

*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:

5757.00

Prepared by