Forecast Worksheet:

lloyd
Gregg
(58)

Roth IUL Plan Starting at

$650 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$93,956

Lifetime Annual Income

(@ 68):
$7,324

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $189,552

Lifetime Forecast

Total contributions over

10 years:
$96,000

Annual tax-free income:

$7,324

Total tax-free revenue received over

27 years:
$197,748

Your survivor benefit at the age of

95

is:

$35,946

Summary

Money received from income stream:

$197,748

Survivor benefit paid to your beneficiaries:

+ $35,946

Total Received

= $233,694

Total Contributions

- $96,000

Lifetime Tax-Free Net Yield

$137,694

*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 12, 2023

TP:

4993.00

Prepared by