Forecast Worksheet:

Rose
Ordonez
(49)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$699 per month

/

$8,392 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$144,440

Lifetime Annual Income

(@ 69):
$12,312

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $398,917

Lifetime Forecast

Total contributions over

19 years:
$159,448

Annual tax-free income:

$37,944

Total tax-free revenue received over

26 years:
$986,544

Your survivor benefit at the age of

95

is:

$108,018

Summary

Money received from income stream:

$986,544

Survivor benefit paid to your beneficiaries:

+ $108,018

Total Received

= $1,094,562

Total Contributions

- $159,448

Lifetime Tax-Free Net Yield

$935,114

*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 19, 2022

TP:

3413.50

Prepared by