Forecast Worksheet:

Mrs
Biondo
(41)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$311,318

Lifetime Annual Income

(@ 67):
$32,940

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$72,466

-

Up to $345,546

Lifetime Forecast

Total contributions over

26 years:
$124,800

Annual tax-free income:

$32,940

Total tax-free revenue received over

28 years:
$922,320

Your survivor benefit at the age of

95

is:

$95,533

Summary

Money received from income stream:

$922,320

Survivor benefit paid to your beneficiaries:

+ $95,533

Total Received

= $1,017,853

Total Contributions

- $124,800

Lifetime Tax-Free Net Yield

$893,053

*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:

February 23, 2023

TP:

1273.23

Prepared by