Forecast Worksheet:

Lauren
Loyless
(29)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 47):
$340,329

Lifetime Annual Income

(@ 47):
$33,984

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$425,000

-

Up to $674,918

Lifetime Forecast

Total contributions over

18 years:
$237,600

Annual tax-free income:

$33,984

Total tax-free revenue received over

48 years:
$1,631,232

Your survivor benefit at the age of

95

is:

$2,177,416

Summary

Money received from income stream:

$1,631,232

Survivor benefit paid to your beneficiaries:

+ $2,177,416

Total Received

= $3,808,648

Total Contributions

- $237,600

Lifetime Tax-Free Net Yield

$3,571,048

*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:

4735.00

Prepared by