Forecast Worksheet:

Quintin
Aleman
(48)

Roth IUL Plan Starting at

$1,200 per month

You can contribute up to

$2,097 per month

/

$25,161 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$695,690

Lifetime Annual Income

(@ 69):
$56,574

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $1,186,279

Lifetime Forecast

Total contributions over

20 years:
$503,220

Annual tax-free income:

$115,956

Total tax-free revenue received over

26 years:
$3,014,856

Your survivor benefit at the age of

95

is:

$328,039

Summary

Money received from income stream:

$3,014,856

Survivor benefit paid to your beneficiaries:

+ $328,039

Total Received

= $3,342,895

Total Contributions

- $503,220

Lifetime Tax-Free Net Yield

$2,839,675

*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:

September 12, 2022

TP:

11923.86

Prepared by