Forecast Worksheet:

Sheryl
Lea
(60)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$126,413

Lifetime Annual Income

(@ 70):
$11,616

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,080

-

Up to $245,080

Lifetime Forecast

Total contributions over

10 years:
$120,000

Annual tax-free income:

$11,616

Total tax-free revenue received over

25 years:
$290,400

Your survivor benefit at the age of

95

is:

$14,232

Summary

Money received from income stream:

$290,400

Survivor benefit paid to your beneficiaries:

+ $14,232

Total Received

= $304,632

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$184,632

*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:

May 1, 2023

TP:

5378.00

Prepared by