Forecast Worksheet:

Annabelle
Siordia
(52)

Roth IUL Plan Starting at

$2,000 per month

You can contribute up to

$3,000 per month

/

$36,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$1,179,856

Lifetime Annual Income

(@ 70):
$127,824

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$443,362

-

Up to $1,275,574

Lifetime Forecast

Total contributions over

18 years:
$648,000

Annual tax-free income:

$127,824

Total tax-free revenue received over

25 years:
$3,195,600

Your survivor benefit at the age of

95

is:

$263,571

Summary

Money received from income stream:

$3,195,600

Survivor benefit paid to your beneficiaries:

+ $263,571

Total Received

= $3,459,171

Total Contributions

- $648,000

Lifetime Tax-Free Net Yield

$2,811,171

*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:

December 13, 2022

TP:

12915.14

Prepared by