Forecast Worksheet:

Sarah
Garcia
(33)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$639,581

Lifetime Annual Income

(@ 65):
$67,044

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$108,858

-

Up to $728,933

Lifetime Forecast

Total contributions over

32 years:
$192,000

Annual tax-free income:

$67,044

Total tax-free revenue received over

30 years:
$2,011,320

Your survivor benefit at the age of

95

is:

$264,262

Summary

Money received from income stream:

$2,011,320

Survivor benefit paid to your beneficiaries:

+ $264,262

Total Received

= $2,275,582

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$2,083,582

*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:

April 5, 2023

TP:

1347.00

Prepared by