Forecast Worksheet:

Eric
Kipruto
(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

6%

Projected Accumulation

(@ 67):
$169,657

Lifetime Annual Income

(@ 67):
$16,320

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$131,781

-

Up to $275,781

Lifetime Forecast

Total contributions over

12 years:
$144,000

Annual tax-free income:

$16,320

Total tax-free revenue received over

28 years:
$456,960

Your survivor benefit at the age of

95

is:

$52,553

Summary

Money received from income stream:

$456,960

Survivor benefit paid to your beneficiaries:

+ $52,553

Total Received

= $509,513

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$365,513

*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 26, 2023

TP:

5132.00

Prepared by