Forecast Worksheet:

Valerie
Douglas
(53)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$484,639

Lifetime Annual Income

(@ 68):
$47,688

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$287,598

-

Up to $647,598

Lifetime Forecast

Total contributions over

15 years:
$360,000

Annual tax-free income:

$47,688

Total tax-free revenue received over

27 years:
$1,287,576

Your survivor benefit at the age of

95

is:

$89,085

Summary

Money received from income stream:

$1,287,576

Survivor benefit paid to your beneficiaries:

+ $89,085

Total Received

= $1,376,661

Total Contributions

- $360,000

Lifetime Tax-Free Net Yield

$1,016,661

*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:

8749.00

Prepared by