Forecast Worksheet:

Kayon
Legg
(42)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$337,530

Lifetime Annual Income

(@ 69):
$35,616

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$70,925

-

Up to $368,395

Lifetime Forecast

Total contributions over

26 years:
$124,800

Annual tax-free income:

$35,616

Total tax-free revenue received over

26 years:
$926,016

Your survivor benefit at the age of

95

is:

$44,837

Summary

Money received from income stream:

$926,016

Survivor benefit paid to your beneficiaries:

+ $44,837

Total Received

= $970,853

Total Contributions

- $124,800

Lifetime Tax-Free Net Yield

$846,053

*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 22, 2022

TP:

1310.00

Prepared by