Forecast Worksheet:

Treveca
Richardson
(46)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,196 per month

/

$14,356 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$226,874

Lifetime Annual Income

(@ 69):
$19,188

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $828,407

Lifetime Forecast

Total contributions over

22 years:
$315,830

Annual tax-free income:

$86,292

Total tax-free revenue received over

26 years:
$2,243,592

Your survivor benefit at the age of

95

is:

$244,375

Summary

Money received from income stream:

$2,243,592

Survivor benefit paid to your beneficiaries:

+ $244,375

Total Received

= $2,487,967

Total Contributions

- $315,830

Lifetime Tax-Free Net Yield

$2,172,137

*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 12, 2022

TP:

5566.80

Prepared by