Forecast Worksheet:

Eva
Maldonado
(58)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$111,782

Lifetime Annual Income

(@ 68):
$11,220

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$103,855

-

Up to $199,855

Lifetime Forecast

Total contributions over

10 years:
$96,000

Annual tax-free income:

$11,220

Total tax-free revenue received over

27 years:
$302,940

Your survivor benefit at the age of

95

is:

$17,565

Summary

Money received from income stream:

$302,940

Survivor benefit paid to your beneficiaries:

+ $17,565

Total Received

= $320,505

Total Contributions

- $96,000

Lifetime Tax-Free Net Yield

$224,505

*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 27, 2023

TP:

4045.00

Prepared by