Forecast Worksheet:

Jenny
Stooksberry
(47)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,300 per month

/

$15,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$461,475

Lifetime Annual Income

(@ 68):
$45,396

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$214,663

-

Up to $515,474

Lifetime Forecast

Total contributions over

21 years:
$327,600

Annual tax-free income:

$45,396

Total tax-free revenue received over

27 years:
$1,225,692

Your survivor benefit at the age of

95

is:

$84,416

Summary

Money received from income stream:

$1,225,692

Survivor benefit paid to your beneficiaries:

+ $84,416

Total Received

= $1,310,108

Total Contributions

- $327,600

Lifetime Tax-Free Net Yield

$982,508

*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 2, 2023

TP:

4957.00

Prepared by