Forecast Worksheet:

Flora
Cordoleani
(37)

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

(@ 62):
$377,312

Lifetime Annual Income

(@ 62):
$41,352

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,602

-

Up to $450,219

Lifetime Forecast

Total contributions over

25 years:
$150,000

Annual tax-free income:

$41,352

Total tax-free revenue received over

33 years:
$1,364,616

Your survivor benefit at the age of

95

is:

$295,908

Summary

Money received from income stream:

$1,364,616

Survivor benefit paid to your beneficiaries:

+ $295,908

Total Received

= $1,660,524

Total Contributions

- $150,000

Lifetime Tax-Free Net Yield

$1,510,524

*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 2, 2023

TP:

1464.77

Prepared by