Forecast Worksheet:

Elia
Aguilar
(37)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$731,421

Lifetime Annual Income

(@ 68):
$78,840

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$165,000

-

Up to $804,785

Lifetime Forecast

Total contributions over

31 years:
$223,200

Annual tax-free income:

$78,840

Total tax-free revenue received over

27 years:
$2,128,680

Your survivor benefit at the age of

95

is:

$124,292

Summary

Money received from income stream:

$2,128,680

Survivor benefit paid to your beneficiaries:

+ $124,292

Total Received

= $2,252,972

Total Contributions

- $223,200

Lifetime Tax-Free Net Yield

$2,029,772

*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:

February 3, 2023

TP:

2450.00

Prepared by