Forecast Worksheet:

Aimee
Pestano
(38)

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

(@ 52):
$319,071

Lifetime Annual Income

(@ 52):
$29,988

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$500,000

-

Up to $752,000

Lifetime Forecast

Total contributions over

14 years:
$252,000

Annual tax-free income:

$29,988

Total tax-free revenue received over

43 years:
$1,289,484

Your survivor benefit at the age of

95

is:

$882,619

Summary

Money received from income stream:

$1,289,484

Survivor benefit paid to your beneficiaries:

+ $882,619

Total Received

= $2,172,103

Total Contributions

- $252,000

Lifetime Tax-Free Net Yield

$1,920,103

*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:

September 1, 2023

TP:

7785.00

Prepared by