Forecast Worksheet:

Claudia
Recio
(36)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$218,685

Lifetime Annual Income

(@ 62):
$22,080

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$69,466

-

Up to $264,035

Lifetime Forecast

Total contributions over

26 years:
$109,200

Annual tax-free income:

$22,080

Total tax-free revenue received over

33 years:
$728,640

Your survivor benefit at the age of

95

is:

$146,002

Summary

Money received from income stream:

$728,640

Survivor benefit paid to your beneficiaries:

+ $146,002

Total Received

= $874,642

Total Contributions

- $109,200

Lifetime Tax-Free Net Yield

$765,442

*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:

July 7, 2023

TP:

981.00

Prepared by