Forecast Worksheet:

Bria
Pye
(29)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$591 per month

/

$7,096 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$413,790

Lifetime Annual Income

(@ 68):
$35,982

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$185,000

-

Up to $1,471,530

Lifetime Forecast

Total contributions over

38 years:
$269,648

Annual tax-free income:

$173,988

Total tax-free revenue received over

27 years:
$4,697,676

Your survivor benefit at the age of

95

is:

$497,155

Summary

Money received from income stream:

$4,697,676

Survivor benefit paid to your beneficiaries:

+ $497,155

Total Received

= $5,194,831

Total Contributions

- $269,648

Lifetime Tax-Free Net Yield

$4,925,183

*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:

2428.50

Prepared by