Forecast Worksheet:

Britney
B
(27)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 60):
$2,217,300

Lifetime Annual Income

(@ 60):
$244,152

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$373,481

-

Up to $2,769,233

Lifetime Forecast

Total contributions over

33 years:
$594,000

Annual tax-free income:

$244,152

Total tax-free revenue received over

35 years:
$8,545,320

Your survivor benefit at the age of

95

is:

$2,327,715

Summary

Money received from income stream:

$8,545,320

Survivor benefit paid to your beneficiaries:

+ $2,327,715

Total Received

= $10,873,035

Total Contributions

- $594,000

Lifetime Tax-Free Net Yield

$10,279,035

*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:

February 22, 2023

TP:

3839.38

Prepared by