Forecast Worksheet:

Tony
Cantarella
(42)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$450 per month

/

$5,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$43,031

Lifetime Annual Income

(@ 70):
$3,330

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$75,000

-

Up to $437,320

Lifetime Forecast

Total contributions over

27 years:
$145,800

Annual tax-free income:

$49,425

Total tax-free revenue received over

25 years:
$1,235,625

Your survivor benefit at the age of

95

is:

$40,750

Summary

Money received from income stream:

$1,235,625

Survivor benefit paid to your beneficiaries:

+ $40,750

Total Received

= $1,276,375

Total Contributions

- $145,800

Lifetime Tax-Free Net Yield

$1,130,575

*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:

October 25, 2022

TP:

1636.00

Prepared by