Forecast Worksheet:

Rose
Brito
(47)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$184,234

Lifetime Annual Income

(@ 62):
$20,160

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$106,559

-

Up to $223,559

Lifetime Forecast

Total contributions over

15 years:
$117,000

Annual tax-free income:

$20,160

Total tax-free revenue received over

33 years:
$665,280

Your survivor benefit at the age of

95

is:

$132,995

Summary

Money received from income stream:

$665,280

Survivor benefit paid to your beneficiaries:

+ $132,995

Total Received

= $798,275

Total Contributions

- $117,000

Lifetime Tax-Free Net Yield

$681,275

*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:

March 16, 2023

TP:

2453.00

Prepared by