Forecast Worksheet:

Sylvia
Mallinger
(49)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 60):
$222,791

Lifetime Annual Income

(@ 60):
$23,904

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$117,764

-

Up to $245,214

Lifetime Forecast

Total contributions over

11 years:
$99,000

Annual tax-free income:

$23,904

Total tax-free revenue received over

35 years:
$836,640

Your survivor benefit at the age of

95

is:

$37,191

Summary

Money received from income stream:

$836,640

Survivor benefit paid to your beneficiaries:

+ $37,191

Total Received

= $873,831

Total Contributions

- $99,000

Lifetime Tax-Free Net Yield

$774,831

*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 20, 2023

TP:

3007.00

Prepared by