Forecast Worksheet:

Lakrecia
Rogers
(54)

Roth IUL Plan Starting at

$600 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$375,647

Lifetime Annual Income

(@ 70):
$40,416

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$167,768

-

Up to $406,251

Lifetime Forecast

Total contributions over

16 years:
$230,400

Annual tax-free income:

$40,416

Total tax-free revenue received over

25 years:
$1,010,400

Your survivor benefit at the age of

95

is:

$41,620

Summary

Money received from income stream:

$1,010,400

Survivor benefit paid to your beneficiaries:

+ $41,620

Total Received

= $1,052,020

Total Contributions

- $230,400

Lifetime Tax-Free Net Yield

$821,620

*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:

January 9, 2023

TP:

5310.00

Prepared by