Forecast Worksheet:

Barbara
Lipton
(41)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$552 per month

/

$6,628 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$143,256

Lifetime Annual Income

(@ 65):
$12,258

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $450,050

Lifetime Forecast

Total contributions over

23 years:
$152,444

Annual tax-free income:

$45,234

Total tax-free revenue received over

30 years:
$1,357,020

Your survivor benefit at the age of

95

is:

$145,671

Summary

Money received from income stream:

$1,357,020

Survivor benefit paid to your beneficiaries:

+ $145,671

Total Received

= $1,502,691

Total Contributions

- $152,444

Lifetime Tax-Free Net Yield

$1,350,247

*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 30, 2022

TP:

2424.13

Prepared by