Forecast Worksheet:

Destiney
Bailey
(19)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$250 per month

/

$3,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,137,825

Lifetime Annual Income

(@ 68):
$123,348

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $1,251,543

Lifetime Forecast

Total contributions over

49 years:
$147,000

Annual tax-free income:

$123,348

Total tax-free revenue received over

27 years:
$3,330,396

Your survivor benefit at the age of

95

is:

$194,870

Summary

Money received from income stream:

$3,330,396

Survivor benefit paid to your beneficiaries:

+ $194,870

Total Received

= $3,525,266

Total Contributions

- $147,000

Lifetime Tax-Free Net Yield

$3,378,266

*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 21, 2023

TP:

1164.00

Prepared by