Forecast Worksheet:

Jessica
Hernandez
(43)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 65):
$194,489

Lifetime Annual Income

(@ 65):
$18,060

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$87,368

-

Up to $225,021

Lifetime Forecast

Total contributions over

22 years:
$132,000

Annual tax-free income:

$18,060

Total tax-free revenue received over

30 years:
$541,800

Your survivor benefit at the age of

95

is:

$49,959

Summary

Money received from income stream:

$541,800

Survivor benefit paid to your beneficiaries:

+ $49,959

Total Received

= $591,759

Total Contributions

- $132,000

Lifetime Tax-Free Net Yield

$459,759

*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:

1677.00

Prepared by