Forecast Worksheet:

Maurice
Loggins
(55)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,065 per month

/

$12,784 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$133,131

Lifetime Annual Income

(@ 70):
$11,070

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$140,000

-

Up to $382,927

Lifetime Forecast

Total contributions over

14 years:
$178,976

Annual tax-free income:

$33,318

Total tax-free revenue received over

25 years:
$832,950

Your survivor benefit at the age of

95

is:

$94,588

Summary

Money received from income stream:

$832,950

Survivor benefit paid to your beneficiaries:

+ $94,588

Total Received

= $927,538

Total Contributions

- $178,976

Lifetime Tax-Free Net Yield

$748,562

*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 5, 2022

TP:

5911.22

Prepared by