Forecast Worksheet:

Lloyd
Gregg
(58)

Roth IUL Plan Starting at

$1,200 per month

You can contribute up to

$1,400 per month

/

$16,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$171,883

Lifetime Annual Income

(@ 68):
$14,376

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$174,575

-

Up to $342,575

Lifetime Forecast

Total contributions over

10 years:
$168,000

Annual tax-free income:

$14,376

Total tax-free revenue received over

27 years:
$388,152

Your survivor benefit at the age of

95

is:

$22,167

Summary

Money received from income stream:

$388,152

Survivor benefit paid to your beneficiaries:

+ $22,167

Total Received

= $410,319

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$242,319

*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:

7882.00

Prepared by