Forecast Worksheet:

Halene
Leasiolagi
(27)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$502 per month

/

$6,025 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$323,123

Lifetime Annual Income

(@ 65):
$27,882

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$165,000

-

Up to $1,171,956

Lifetime Forecast

Total contributions over

37 years:
$222,925

Annual tax-free income:

$131,886

Total tax-free revenue received over

30 years:
$3,956,580

Your survivor benefit at the age of

95

is:

$423,389

Summary

Money received from income stream:

$3,956,580

Survivor benefit paid to your beneficiaries:

+ $423,389

Total Received

= $4,379,969

Total Contributions

- $222,925

Lifetime Tax-Free Net Yield

$4,157,044

*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 10, 2022

TP:

2017.13

Prepared by