Forecast Worksheet:

Cecilia
Caldones
(48)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$498,323

Lifetime Annual Income

(@ 68):
$51,612

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $549,508

Lifetime Forecast

Total contributions over

20 years:
$264,000

Annual tax-free income:

$51,612

Total tax-free revenue received over

27 years:
$1,393,524

Your survivor benefit at the age of

95

is:

$81,392

Summary

Money received from income stream:

$1,393,524

Survivor benefit paid to your beneficiaries:

+ $81,392

Total Received

= $1,474,916

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$1,210,916

*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:

April 14, 2023

TP:

5470.00

Prepared by