Forecast Worksheet:

Lauren
Loyless
(29)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 46):
$283,682

Lifetime Annual Income

(@ 46):
$28,620

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $343,594

Lifetime Forecast

Total contributions over

17 years:
$81,600

Annual tax-free income:

$28,620

Total tax-free revenue received over

49 years:
$1,402,380

Your survivor benefit at the age of

95

is:

$189,923

Summary

Money received from income stream:

$1,402,380

Survivor benefit paid to your beneficiaries:

+ $189,923

Total Received

= $1,592,303

Total Contributions

- $81,600

Lifetime Tax-Free Net Yield

$1,510,703

*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:

June 1, 2023

TP:

1049.00

Prepared by