Forecast Worksheet:

Alicia
Riley-Richardson
(45)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,036 per month

/

$12,434 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$283,745

Lifetime Annual Income

(@ 69):
$24,390

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$210,000

-

Up to $812,342

Lifetime Forecast

Total contributions over

23 years:
$285,982

Annual tax-free income:

$83,700

Total tax-free revenue received over

26 years:
$2,176,200

Your survivor benefit at the age of

95

is:

$237,098

Summary

Money received from income stream:

$2,176,200

Survivor benefit paid to your beneficiaries:

+ $237,098

Total Received

= $2,413,298

Total Contributions

- $285,982

Lifetime Tax-Free Net Yield

$2,127,316

*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:

August 11, 2022

TP:

4739.07

Prepared by