Forecast Worksheet:

Lisa
Jerdon
(54)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$61,033

Lifetime Annual Income

(@ 70):
$6,390

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$83,887

-

Up to $243,146

Lifetime Forecast

Total contributions over

15 years:
$108,000

Annual tax-free income:

$22,050

Total tax-free revenue received over

25 years:
$551,250

Your survivor benefit at the age of

95

is:

$18,051

Summary

Money received from income stream:

$551,250

Survivor benefit paid to your beneficiaries:

+ $18,051

Total Received

= $569,301

Total Contributions

- $108,000

Lifetime Tax-Free Net Yield

$461,301

*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:

October 26, 2022

TP:

2649.00

Prepared by