Forecast Worksheet:

Izabella
Assadourian
(52)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$264,870

Lifetime Annual Income

(@ 70):
$27,582

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$102,308

-

Up to $287,076

Lifetime Forecast

Total contributions over

18 years:
$151,200

Annual tax-free income:

$27,582

Total tax-free revenue received over

25 years:
$689,550

Your survivor benefit at the age of

95

is:

$57,542

Summary

Money received from income stream:

$689,550

Survivor benefit paid to your beneficiaries:

+ $57,542

Total Received

= $747,092

Total Contributions

- $151,200

Lifetime Tax-Free Net Yield

$595,892

*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 22, 2023

TP:

2980.00

Prepared by