Forecast Worksheet:

Felica
Sanders
(45)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$619 per month

/

$7,429 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$138,992

Lifetime Annual Income

(@ 66):
$11,898

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $398,746

Lifetime Forecast

Total contributions over

20 years:
$148,580

Annual tax-free income:

$38,124

Total tax-free revenue received over

29 years:
$1,105,596

Your survivor benefit at the age of

95

is:

$115,617

Summary

Money received from income stream:

$1,105,596

Survivor benefit paid to your beneficiaries:

+ $115,617

Total Received

= $1,221,213

Total Contributions

- $148,580

Lifetime Tax-Free Net Yield

$1,072,633

*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:

August 30, 2022

TP:

2798.88

Prepared by