Forecast Worksheet:

Diocelinda
Deleon
(47)

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

7%

Projected Accumulation

(@ 68):
$458,182

Lifetime Annual Income

(@ 68):
$45,072

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $511,798

Lifetime Forecast

Total contributions over

21 years:
$277,200

Annual tax-free income:

$45,072

Total tax-free revenue received over

27 years:
$1,216,944

Your survivor benefit at the age of

95

is:

$83,788

Summary

Money received from income stream:

$1,216,944

Survivor benefit paid to your beneficiaries:

+ $83,788

Total Received

= $1,300,732

Total Contributions

- $277,200

Lifetime Tax-Free Net Yield

$1,023,532

*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:

July 19, 2023

TP:

5195.00

Prepared by