Forecast Worksheet:

Valerie
Douglas
(53)

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

(@ 68):
$265,384

Lifetime Annual Income

(@ 68):
$26,040

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$157,525

-

Up to $355,525

Lifetime Forecast

Total contributions over

15 years:
$198,000

Annual tax-free income:

$26,040

Total tax-free revenue received over

27 years:
$703,080

Your survivor benefit at the age of

95

is:

$48,744

Summary

Money received from income stream:

$703,080

Survivor benefit paid to your beneficiaries:

+ $48,744

Total Received

= $751,824

Total Contributions

- $198,000

Lifetime Tax-Free Net Yield

$553,824

*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 11, 2023

TP:

4792.00

Prepared by