Forecast Worksheet:

Alikia
Mack
(43)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,089,686

Lifetime Annual Income

(@ 68):
$117,696

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$450,000

-

Up to $1,198,825

Lifetime Forecast

Total contributions over

25 years:
$450,000

Annual tax-free income:

$117,696

Total tax-free revenue received over

27 years:
$3,177,792

Your survivor benefit at the age of

95

is:

$185,476

Summary

Money received from income stream:

$3,177,792

Survivor benefit paid to your beneficiaries:

+ $185,476

Total Received

= $3,363,268

Total Contributions

- $450,000

Lifetime Tax-Free Net Yield

$2,913,268

*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 28, 2023

TP:

8636.00

Prepared by