Forecast Worksheet:

LeeAndrea
Macklin
(38)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 65):
$340,971

Lifetime Annual Income

(@ 65):
$33,960

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$96,314

-

Up to $392,253

Lifetime Forecast

Total contributions over

27 years:
$162,000

Annual tax-free income:

$33,960

Total tax-free revenue received over

30 years:
$1,018,800

Your survivor benefit at the age of

95

is:

$145,685

Summary

Money received from income stream:

$1,018,800

Survivor benefit paid to your beneficiaries:

+ $145,685

Total Received

= $1,164,485

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$1,002,485

*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 24, 2023

TP:

1500.00

Prepared by