Forecast Worksheet:

Joann
Calderon
(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

(@ 68):
$472,763

Lifetime Annual Income

(@ 68):
$50,952

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$128,644

-

Up to $520,161

Lifetime Forecast

Total contributions over

23 years:
$207,000

Annual tax-free income:

$50,952

Total tax-free revenue received over

27 years:
$1,375,704

Your survivor benefit at the age of

95

is:

$80,004

Summary

Money received from income stream:

$1,375,704

Survivor benefit paid to your beneficiaries:

+ $80,004

Total Received

= $1,455,708

Total Contributions

- $207,000

Lifetime Tax-Free Net Yield

$1,248,708

*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 22, 2023

TP:

2655.00

Prepared by