Forecast Worksheet:

Fereti
Spitzenberg
(50)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$678 per month

/

$8,137 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 71):
$203,490

Lifetime Annual Income

(@ 71):
$17,928

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $392,999

Lifetime Forecast

Total contributions over

20 years:
$162,740

Annual tax-free income:

$40,500

Total tax-free revenue received over

24 years:
$972,000

Your survivor benefit at the age of

95

is:

$116,053

Summary

Money received from income stream:

$972,000

Survivor benefit paid to your beneficiaries:

+ $116,053

Total Received

= $1,088,053

Total Contributions

- $162,740

Lifetime Tax-Free Net Yield

$925,313

*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 27, 2022

TP:

3298.20

Prepared by