Forecast Worksheet:

Devin
Roberson
(17)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$300 per month

/

$3,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,541,480

Lifetime Annual Income

(@ 68):
$160,380

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$78,036

-

Up to $1,696,978

Lifetime Forecast

Total contributions over

51 years:
$183,600

Annual tax-free income:

$160,380

Total tax-free revenue received over

27 years:
$4,330,260

Your survivor benefit at the age of

95

is:

$241,073

Summary

Money received from income stream:

$4,330,260

Survivor benefit paid to your beneficiaries:

+ $241,073

Total Received

= $4,571,333

Total Contributions

- $183,600

Lifetime Tax-Free Net Yield

$4,387,733

*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 23, 2022

TP:

526.00

Prepared by