Forecast Worksheet:

Heather
Owens
(50)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,292 per month

/

$15,503 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$184,343

Lifetime Annual Income

(@ 68):
$15,282

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $638,668

Lifetime Forecast

Total contributions over

17 years:
$263,551

Annual tax-free income:

$57,348

Total tax-free revenue received over

27 years:
$1,548,396

Your survivor benefit at the age of

95

is:

$164,317

Summary

Money received from income stream:

$1,548,396

Survivor benefit paid to your beneficiaries:

+ $164,317

Total Received

= $1,712,713

Total Contributions

- $263,551

Lifetime Tax-Free Net Yield

$1,449,162

*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 28, 2022

TP:

6399.68

Prepared by