Forecast Worksheet:

Janice Sheilds
Spates Brown
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,370 per month

/

$16,445 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$156,483

Lifetime Annual Income

(@ 69):
$12,546

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$220,000

-

Up to $607,682

Lifetime Forecast

Total contributions over

16 years:
$263,120

Annual tax-free income:

$54,252

Total tax-free revenue received over

26 years:
$1,410,552

Your survivor benefit at the age of

95

is:

$153,467

Summary

Money received from income stream:

$1,410,552

Survivor benefit paid to your beneficiaries:

+ $153,467

Total Received

= $1,564,019

Total Contributions

- $263,120

Lifetime Tax-Free Net Yield

$1,300,899

*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:

October 24, 2022

TP:

6935.50

Prepared by