Forecast Worksheet:

Sylvia
Mallinger
(49)

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

(@ 60):
$248,350

Lifetime Annual Income

(@ 60):
$26,724

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$325,000

-

Up to $523,000

Lifetime Forecast

Total contributions over

11 years:
$198,000

Annual tax-free income:

$26,724

Total tax-free revenue received over

35 years:
$935,340

Your survivor benefit at the age of

95

is:

$219,146

Summary

Money received from income stream:

$935,340

Survivor benefit paid to your beneficiaries:

+ $219,146

Total Received

= $1,154,486

Total Contributions

- $198,000

Lifetime Tax-Free Net Yield

$956,486

*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:

March 3, 2023

TP:

8297.00

Prepared by