Forecast Worksheet:

Lewis
Preston
(52)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,081 per month

/

$12,970 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$130,337

Lifetime Annual Income

(@ 70):
$10,530

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $488,384

Lifetime Forecast

Total contributions over

17 years:
$220,490

Annual tax-free income:

$46,368

Total tax-free revenue received over

25 years:
$1,159,200

Your survivor benefit at the age of

95

is:

$131,379

Summary

Money received from income stream:

$1,159,200

Survivor benefit paid to your beneficiaries:

+ $131,379

Total Received

= $1,290,579

Total Contributions

- $220,490

Lifetime Tax-Free Net Yield

$1,070,089

*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 24, 2022

TP:

5547.45

Prepared by