Forecast Worksheet:

Diane
Kollman
(30)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 65):
$635,374

Lifetime Annual Income

(@ 65):
$64,836

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$115,301

-

Up to $730,925

Lifetime Forecast

Total contributions over

35 years:
$210,000

Annual tax-free income:

$64,836

Total tax-free revenue received over

30 years:
$1,945,080

Your survivor benefit at the age of

95

is:

$295,567

Summary

Money received from income stream:

$1,945,080

Survivor benefit paid to your beneficiaries:

+ $295,567

Total Received

= $2,240,647

Total Contributions

- $210,000

Lifetime Tax-Free Net Yield

$2,030,647

*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:

July 28, 2023

TP:

1328.00

Prepared by