Forecast Worksheet:

Patricia
Bussell
(61)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 75):
$214,089

Lifetime Annual Income

(@ 75):
$23,040

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$110,483

-

Up to $261,683

Lifetime Forecast

Total contributions over

14 years:
$151,200

Annual tax-free income:

$23,040

Total tax-free revenue received over

20 years:
$460,800

Your survivor benefit at the age of

95

is:

$15,558

Summary

Money received from income stream:

$460,800

Survivor benefit paid to your beneficiaries:

+ $15,558

Total Received

= $476,358

Total Contributions

- $151,200

Lifetime Tax-Free Net Yield

$325,158

*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:

February 6, 2023

TP:

4975.00

Prepared by