Forecast Worksheet:

Cedric
Lee
(50)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$22,169

Lifetime Annual Income

(@ 70):
$22,764

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$72,136

-

Up to $238,416

Lifetime Forecast

Total contributions over

20 years:
$120,000

Annual tax-free income:

$22,764

Total tax-free revenue received over

25 years:
$569,100

Your survivor benefit at the age of

95

is:

$46,984

Summary

Money received from income stream:

$569,100

Survivor benefit paid to your beneficiaries:

+ $46,984

Total Received

= $616,084

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$496,084

*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:

2246.00

Prepared by