Forecast Worksheet:

Erwin
Sessions
(52)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$79,110

Lifetime Annual Income

(@ 65):
$8,124

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$55,671

-

Up to $109,729

Lifetime Forecast

Total contributions over

13 years:
$62,400

Annual tax-free income:

$8,124

Total tax-free revenue received over

30 years:
$243,720

Your survivor benefit at the age of

95

is:

$29,257

Summary

Money received from income stream:

$243,720

Survivor benefit paid to your beneficiaries:

+ $29,257

Total Received

= $272,977

Total Contributions

- $62,400

Lifetime Tax-Free Net Yield

$210,577

*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 16, 2023

TP:

1884.00

Prepared by