Forecast Worksheet:

Svetlana
Brodskaya
(41)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,519 per month

/

$30,222 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$993,642

Lifetime Annual Income

(@ 69):
$85,230

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$580,000

-

Up to $2,638,333

Lifetime Forecast

Total contributions over

27 years:
$815,994

Annual tax-free income:

$284,562

Total tax-free revenue received over

26 years:
$7,398,612

Your survivor benefit at the age of

95

is:

$803,877

Summary

Money received from income stream:

$7,398,612

Survivor benefit paid to your beneficiaries:

+ $803,877

Total Received

= $8,202,489

Total Contributions

- $815,994

Lifetime Tax-Free Net Yield

$7,386,495

*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 16, 2022

TP:

11358.72

Prepared by