Forecast Worksheet:

Mimi
Forsberg
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$390,625

Lifetime Annual Income

(@ 70):
$42,228

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$146,793

-

Up to $422,394

Lifetime Forecast

Total contributions over

18 years:
$216,000

Annual tax-free income:

$42,228

Total tax-free revenue received over

25 years:
$1,055,700

Your survivor benefit at the age of

95

is:

$87,087

Summary

Money received from income stream:

$1,055,700

Survivor benefit paid to your beneficiaries:

+ $87,087

Total Received

= $1,142,787

Total Contributions

- $216,000

Lifetime Tax-Free Net Yield

$926,787

*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 8, 2022

TP:

4276.00

Prepared by