Forecast Worksheet:

Aimee
Pestano
(38)

Roth IUL Plan Starting at

$2,500 per month

You can contribute up to

$4,000 per month

/

$48,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 52):
$894,514

Lifetime Annual Income

(@ 52):
$85,968

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$802,447

-

Up to $1,511,827

Lifetime Forecast

Total contributions over

14 years:
$672,000

Annual tax-free income:

$85,968

Total tax-free revenue received over

43 years:
$3,696,624

Your survivor benefit at the age of

95

is:

$2,535,771

Summary

Money received from income stream:

$3,696,624

Survivor benefit paid to your beneficiaries:

+ $2,535,771

Total Received

= $6,232,395

Total Contributions

- $672,000

Lifetime Tax-Free Net Yield

$5,560,395

*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:

12494.00

Prepared by