Forecast Worksheet:

Erica
Lopez
(42)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$357,852

Lifetime Annual Income

(@ 68):
$33,924

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $400,353

Lifetime Forecast

Total contributions over

26 years:
$187,200

Annual tax-free income:

$33,924

Total tax-free revenue received over

27 years:
$915,948

Your survivor benefit at the age of

95

is:

$54,741

Summary

Money received from income stream:

$915,948

Survivor benefit paid to your beneficiaries:

+ $54,741

Total Received

= $970,689

Total Contributions

- $187,200

Lifetime Tax-Free Net Yield

$783,489

*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 19, 2023

TP:

2771.00

Prepared by