Forecast Worksheet:

Rachael
Smith
(31)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$742,870

Lifetime Annual Income

(@ 68):
$78,636

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$87,555

-

Up to $817,517

Lifetime Forecast

Total contributions over

37 years:
$177,600

Annual tax-free income:

$78,636

Total tax-free revenue received over

27 years:
$2,123,172

Your survivor benefit at the age of

95

is:

$121,334

Summary

Money received from income stream:

$2,123,172

Survivor benefit paid to your beneficiaries:

+ $121,334

Total Received

= $2,244,506

Total Contributions

- $177,600

Lifetime Tax-Free Net Yield

$2,066,906

*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:

1042.00

Prepared by