Forecast Worksheet:

Marcia
Scott
(53)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$223,665

Lifetime Annual Income

(@ 68):
$24,060

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$114,167

-

Up to $258,167

Lifetime Forecast

Total contributions over

15 years:
$144,000

Annual tax-free income:

$24,060

Total tax-free revenue received over

27 years:
$649,620

Your survivor benefit at the age of

95

is:

$38,024

Summary

Money received from income stream:

$649,620

Survivor benefit paid to your beneficiaries:

+ $38,024

Total Received

= $687,644

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$543,644

*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 14, 2023

TP:

3463.00

Prepared by