Forecast Worksheet:

Aimee
Pestano
(38)

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

7%

Projected Accumulation

(@ 68):
$781,094

Lifetime Annual Income

(@ 68):
$74,028

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $873,804

Lifetime Forecast

Total contributions over

30 years:
$360,000

Annual tax-free income:

$74,028

Total tax-free revenue received over

27 years:
$1,998,756

Your survivor benefit at the age of

95

is:

$119,542

Summary

Money received from income stream:

$1,998,756

Survivor benefit paid to your beneficiaries:

+ $119,542

Total Received

= $2,118,298

Total Contributions

- $360,000

Lifetime Tax-Free Net Yield

$1,758,298

*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 8, 2023

TP:

5450.00

Prepared by