Forecast Worksheet:

Veronica
Maksymenko
(17)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$1,013 per month

/

$12,153 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$1,743,804

Lifetime Annual Income

(@ 69):
$147,402

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$425,000

-

Up to $5,951,713

Lifetime Forecast

Total contributions over

51 years:
$619,803

Annual tax-free income:

$686,520

Total tax-free revenue received over

26 years:
$17,849,520

Your survivor benefit at the age of

95

is:

$1,937,515

Summary

Money received from income stream:

$17,849,520

Survivor benefit paid to your beneficiaries:

+ $1,937,515

Total Received

= $19,787,035

Total Contributions

- $619,803

Lifetime Tax-Free Net Yield

$19,167,232

*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:

4745.05

Prepared by