Forecast Worksheet:

Amanda
Perkins
(45)

Roth IUL Plan Starting at

$450 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$618,251

Lifetime Annual Income

(@ 69):
$66,672

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$230,000

-

Up to $680,199

Lifetime Forecast

Total contributions over

24 years:
$288,000

Annual tax-free income:

$66,672

Total tax-free revenue received over

26 years:
$1,733,472

Your survivor benefit at the age of

95

is:

$104,883

Summary

Money received from income stream:

$1,733,472

Survivor benefit paid to your beneficiaries:

+ $104,883

Total Received

= $1,838,355

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$1,550,355

*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 21, 2022

TP:

4747.00

Prepared by