Forecast Worksheet:

Leah
Kitts
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$962,376

Lifetime Annual Income

(@ 70):
$104,220

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$309,817

-

Up to $1,040,579

Lifetime Forecast

Total contributions over

19 years:
$456,000

Annual tax-free income:

$104,220

Total tax-free revenue received over

25 years:
$2,605,500

Your survivor benefit at the age of

95

is:

$214,790

Summary

Money received from income stream:

$2,605,500

Survivor benefit paid to your beneficiaries:

+ $214,790

Total Received

= $2,820,290

Total Contributions

- $456,000

Lifetime Tax-Free Net Yield

$2,364,290

*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:

December 1, 2022

TP:

8269.02

Prepared by