Forecast Worksheet:

Lloyd
Gregg
(58)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$147,090

Lifetime Annual Income

(@ 68):
$12,264

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$149,636

-

Up to $293,636

Lifetime Forecast

Total contributions over

10 years:
$144,000

Annual tax-free income:

$12,264

Total tax-free revenue received over

27 years:
$331,128

Your survivor benefit at the age of

95

is:

$19,075

Summary

Money received from income stream:

$331,128

Survivor benefit paid to your beneficiaries:

+ $19,075

Total Received

= $350,203

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$206,203

*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 11, 2023

TP:

6756.00

Prepared by