Forecast Worksheet:

Lex
Perkins
(18)

Roth IUL Plan Starting at

$75 per month

You can contribute up to

$200 per month

/

$2,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$937,570

Lifetime Annual Income

(@ 68):
$97,500

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$51,280

-

Up to $1,032,196

Lifetime Forecast

Total contributions over

50 years:
$120,000

Annual tax-free income:

$97,500

Total tax-free revenue received over

27 years:
$2,632,500

Your survivor benefit at the age of

95

is:

$146,200

Summary

Money received from income stream:

$2,632,500

Survivor benefit paid to your beneficiaries:

+ $146,200

Total Received

= $2,778,700

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$2,658,700

*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:

373.00

Prepared by