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

(@ 62):
$265,460

Lifetime Annual Income

(@ 62):
$27,780

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $409,800

Lifetime Forecast

Total contributions over

14 years:
$184,800

Annual tax-free income:

$27,780

Total tax-free revenue received over

33 years:
$916,740

Your survivor benefit at the age of

95

is:

$144,461

Summary

Money received from income stream:

$916,740

Survivor benefit paid to your beneficiaries:

+ $144,461

Total Received

= $1,061,201

Total Contributions

- $184,800

Lifetime Tax-Free Net Yield

$876,401

*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