Forecast Worksheet:

Jennifer
Mercede
(54)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 70):
$112,667

Lifetime Annual Income

(@ 70):
$11,580

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$69,907

-

Up to $165,907

Lifetime Forecast

Total contributions over

16 years:
$96,000

Annual tax-free income:

$11,580

Total tax-free revenue received over

25 years:
$289,500

Your survivor benefit at the age of

95

is:

$26,081

Summary

Money received from income stream:

$289,500

Survivor benefit paid to your beneficiaries:

+ $26,081

Total Received

= $315,581

Total Contributions

- $96,000

Lifetime Tax-Free Net Yield

$219,581

*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:

May 4, 2023

TP:

2212.00

Prepared by