Forecast Worksheet:

Adrienne
Anthony
(39)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$390,559

Lifetime Annual Income

(@ 65):
$41,604

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$94,174

-

Up to $444,316

Lifetime Forecast

Total contributions over

26 years:
$156,000

Annual tax-free income:

$41,604

Total tax-free revenue received over

30 years:
$1,248,120

Your survivor benefit at the age of

95

is:

$157,218

Summary

Money received from income stream:

$1,248,120

Survivor benefit paid to your beneficiaries:

+ $157,218

Total Received

= $1,405,338

Total Contributions

- $156,000

Lifetime Tax-Free Net Yield

$1,249,338

*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:

March 13, 2023

TP:

1521.11

Prepared by