Forecast Worksheet:

Maggie
Curran
(27)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,940,444

Lifetime Annual Income

(@ 68):
$209,616

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$375,000

-

Up to $2,134,834

Lifetime Forecast

Total contributions over

41 years:
$369,000

Annual tax-free income:

$209,616

Total tax-free revenue received over

27 years:
$5,659,632

Your survivor benefit at the age of

95

is:

$329,982

Summary

Money received from income stream:

$5,659,632

Survivor benefit paid to your beneficiaries:

+ $329,982

Total Received

= $5,989,614

Total Contributions

- $369,000

Lifetime Tax-Free Net Yield

$5,620,614

*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 15, 2023

TP:

3896.00

Prepared by