Forecast Worksheet:

Christy
Golden
(54)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$223,224

Lifetime Annual Income

(@ 68):
$22,416

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$139,808

-

Up to $307,808

Lifetime Forecast

Total contributions over

14 years:
$168,000

Annual tax-free income:

$22,416

Total tax-free revenue received over

27 years:
$605,232

Your survivor benefit at the age of

95

is:

$41,996

Summary

Money received from income stream:

$605,232

Survivor benefit paid to your beneficiaries:

+ $41,996

Total Received

= $647,228

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$479,228

*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 4, 2023

TP:

4425.00

Prepared by