Forecast Worksheet:

Ofelia
Aleman
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$276,081

Lifetime Annual Income

(@ 68):
$28,608

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$131,871

-

Up to $304,671

Lifetime Forecast

Total contributions over

16 years:
$172,800

Annual tax-free income:

$28,608

Total tax-free revenue received over

27 years:
$772,416

Your survivor benefit at the age of

95

is:

$45,067

Summary

Money received from income stream:

$772,416

Survivor benefit paid to your beneficiaries:

+ $45,067

Total Received

= $817,483

Total Contributions

- $172,800

Lifetime Tax-Free Net Yield

$644,683

*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 27, 2023

TP:

3851.00

Prepared by