Forecast Worksheet:

Brenda
Gonzalez
(39)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$516,787

Lifetime Annual Income

(@ 68):
$48,912

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $578,171

Lifetime Forecast

Total contributions over

29 years:
$243,600

Annual tax-free income:

$48,912

Total tax-free revenue received over

27 years:
$1,320,624

Your survivor benefit at the age of

95

is:

$78,541

Summary

Money received from income stream:

$1,320,624

Survivor benefit paid to your beneficiaries:

+ $78,541

Total Received

= $1,399,165

Total Contributions

- $243,600

Lifetime Tax-Free Net Yield

$1,155,565

*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 22, 2023

TP:

3260.00

Prepared by