Forecast Worksheet:

Malisa
Young
(48)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,250 per month

/

$15,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$477,950

Lifetime Annual Income

(@ 68):
$46,992

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $550,000

Lifetime Forecast

Total contributions over

20 years:
$300,000

Annual tax-free income:

$46,992

Total tax-free revenue received over

27 years:
$1,268,784

Your survivor benefit at the age of

95

is:

$87,692

Summary

Money received from income stream:

$1,268,784

Survivor benefit paid to your beneficiaries:

+ $87,692

Total Received

= $1,356,476

Total Contributions

- $300,000

Lifetime Tax-Free Net Yield

$1,056,476

*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 22, 2023

TP:

6078.00

Prepared by