Forecast Worksheet:

Lorraine
Murphy
(49)

Roth IUL Plan Starting at

$1,667 per month

You can contribute up to

$2,755 per month

/

$33,060 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$921,318

Lifetime Annual Income

(@ 68):
$79,038

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$850,000

-

Up to $1,541,521

Lifetime Forecast

Total contributions over

18 years:
$595,080

Annual tax-free income:

$143,982

Total tax-free revenue received over

27 years:
$3,887,514

Your survivor benefit at the age of

95

is:

$411,816

Summary

Money received from income stream:

$3,887,514

Survivor benefit paid to your beneficiaries:

+ $411,816

Total Received

= $4,299,330

Total Contributions

- $595,080

Lifetime Tax-Free Net Yield

$3,704,250

*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:

September 26, 2022

TP:

23211.80

Prepared by