Forecast Worksheet:

Bobbi
Dragone
(55)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$154,624

Lifetime Annual Income

(@ 70):
$16,560

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$137,256

-

Up to $317,256

Lifetime Forecast

Total contributions over

14 years:
$168,000

Annual tax-free income:

$37,830

Total tax-free revenue received over

25 years:
$945,750

Your survivor benefit at the age of

95

is:

$62,418

Summary

Money received from income stream:

$945,750

Survivor benefit paid to your beneficiaries:

+ $62,418

Total Received

= $1,008,168

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$840,168

*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:

November 2, 2022

TP:

4502.00

Prepared by