Forecast Worksheet:

Connie
Ward
(44)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$907,347

Lifetime Annual Income

(@ 69):
$97,860

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$211,355

-

Up to $989,828

Lifetime Forecast

Total contributions over

24 years:
$345,600

Annual tax-free income:

$97,860

Total tax-free revenue received over

26 years:
$2,544,360

Your survivor benefit at the age of

95

is:

$123,054

Summary

Money received from income stream:

$2,544,360

Survivor benefit paid to your beneficiaries:

+ $123,054

Total Received

= $2,667,414

Total Contributions

- $345,600

Lifetime Tax-Free Net Yield

$2,321,814

*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:

December 1, 2022

TP:

4210.00

Prepared by