Forecast Worksheet:

Erin
Hays
(39)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$412,546

Lifetime Annual Income

(@ 62):
$45,228

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$126,173

-

Up to $492,234

Lifetime Forecast

Total contributions over

23 years:
$179,400

Annual tax-free income:

$45,228

Total tax-free revenue received over

33 years:
$1,492,524

Your survivor benefit at the age of

95

is:

$299,601

Summary

Money received from income stream:

$1,492,524

Survivor benefit paid to your beneficiaries:

+ $299,601

Total Received

= $1,792,125

Total Contributions

- $179,400

Lifetime Tax-Free Net Yield

$1,612,725

*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 1, 2023

TP:

2026.34

Prepared by