Forecast Worksheet:

Daniel
Carrillo
(45)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$356,897

Lifetime Annual Income

(@ 65):
$38,088

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$118,211

-

Up to $406,006

Lifetime Forecast

Total contributions over

20 years:
$180,000

Annual tax-free income:

$38,088

Total tax-free revenue received over

30 years:
$1,142,640

Your survivor benefit at the age of

95

is:

$142,790

Summary

Money received from income stream:

$1,142,640

Survivor benefit paid to your beneficiaries:

+ $142,790

Total Received

= $1,285,430

Total Contributions

- $180,000

Lifetime Tax-Free Net Yield

$1,105,430

*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 14, 2023

TP:

2878.44

Prepared by