Forecast Worksheet:

Loralyn
Davis
(54)

Roth IUL Plan Starting at

$800 per month

You can contribute up to

$980 per month

/

$11,765 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$245,574

Lifetime Annual Income

(@ 68):
$20,916

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $347,326

Lifetime Forecast

Total contributions over

13 years:
$152,945

Annual tax-free income:

$26,982

Total tax-free revenue received over

27 years:
$728,514

Your survivor benefit at the age of

95

is:

$77,499

Summary

Money received from income stream:

$728,514

Survivor benefit paid to your beneficiaries:

+ $77,499

Total Received

= $806,013

Total Contributions

- $152,945

Lifetime Tax-Free Net Yield

$653,068

*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:

August 8, 2022

TP:

5175.75

Prepared by