Forecast Worksheet:

Diocelinda
Deleon
(47)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$616,224

Lifetime Annual Income

(@ 68):
$60,660

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $728,000

Lifetime Forecast

Total contributions over

21 years:
$378,000

Annual tax-free income:

$60,660

Total tax-free revenue received over

27 years:
$1,637,820

Your survivor benefit at the age of

95

is:

$113,196

Summary

Money received from income stream:

$1,637,820

Survivor benefit paid to your beneficiaries:

+ $113,196

Total Received

= $1,751,016

Total Contributions

- $378,000

Lifetime Tax-Free Net Yield

$1,373,016

*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:

8082.00

Prepared by