Forecast Worksheet:

Quiwana
Gilbert
(47)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$70,628

Lifetime Annual Income

(@ 70):
$6,810

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$118,620

-

Up to $312,787

Lifetime Forecast

Total contributions over

22 years:
$105,600

Annual tax-free income:

$30,600

Total tax-free revenue received over

25 years:
$765,000

Your survivor benefit at the age of

95

is:

$25,555

Summary

Money received from income stream:

$765,000

Survivor benefit paid to your beneficiaries:

+ $25,555

Total Received

= $790,555

Total Contributions

- $105,600

Lifetime Tax-Free Net Yield

$684,955

*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:

November 7, 2022

TP:

2739.00

Prepared by