Forecast Worksheet:

Eva
Maldonado
(58)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$140,169

Lifetime Annual Income

(@ 68):
$14,112

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$129,818

-

Up to $249,818

Lifetime Forecast

Total contributions over

10 years:
$120,000

Annual tax-free income:

$14,112

Total tax-free revenue received over

27 years:
$381,024

Your survivor benefit at the age of

95

is:

$22,081

Summary

Money received from income stream:

$381,024

Survivor benefit paid to your beneficiaries:

+ $22,081

Total Received

= $403,105

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$283,105

*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:

5056.00

Prepared by