Forecast Worksheet:

Zach
Perez
(29)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,400 per month

/

$16,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 63):
$1,453,552

Lifetime Annual Income

(@ 63):
$136,080

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$450,000

-

Up to $1,736,657

Lifetime Forecast

Total contributions over

34 years:
$571,200

Annual tax-free income:

$136,080

Total tax-free revenue received over

32 years:
$4,354,560

Your survivor benefit at the age of

95

is:

$526,525

Summary

Money received from income stream:

$4,354,560

Survivor benefit paid to your beneficiaries:

+ $526,525

Total Received

= $4,881,085

Total Contributions

- $571,200

Lifetime Tax-Free Net Yield

$4,309,885

*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 21, 2023

TP:

5918.00

Prepared by