Forecast Worksheet:

Sandra
Diggs
(52)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$58,774

Lifetime Annual Income

(@ 69):
$5,700

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$85,979

-

Up to $197,229

Lifetime Forecast

Total contributions over

16 years:
$76,800

Annual tax-free income:

$17,415

Total tax-free revenue received over

26 years:
$452,790

Your survivor benefit at the age of

95

is:

$17,978

Summary

Money received from income stream:

$452,790

Survivor benefit paid to your beneficiaries:

+ $17,978

Total Received

= $470,768

Total Contributions

- $76,800

Lifetime Tax-Free Net Yield

$393,968

*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 10, 2022

TP:

2511.00

Prepared by