Forecast Worksheet:

Ingrid
Haynes
(48)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$223,350

Lifetime Annual Income

(@ 65):
$23,340

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$104,225

-

Up to $254,551

Lifetime Forecast

Total contributions over

17 years:
$132,600

Annual tax-free income:

$23,340

Total tax-free revenue received over

30 years:
$700,200

Your survivor benefit at the age of

95

is:

$92,415

Summary

Money received from income stream:

$700,200

Survivor benefit paid to your beneficiaries:

+ $92,415

Total Received

= $792,615

Total Contributions

- $132,600

Lifetime Tax-Free Net Yield

$660,015

*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:

April 18, 2023

TP:

2526.00

Prepared by