Forecast Worksheet:

Lauren
Loyless
(29)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$531,128

Lifetime Annual Income

(@ 62):
$53,712

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $643,180

Lifetime Forecast

Total contributions over

33 years:
$297,000

Annual tax-free income:

$53,712

Total tax-free revenue received over

33 years:
$1,772,496

Your survivor benefit at the age of

95

is:

$328,045

Summary

Money received from income stream:

$1,772,496

Survivor benefit paid to your beneficiaries:

+ $328,045

Total Received

= $2,100,541

Total Contributions

- $297,000

Lifetime Tax-Free Net Yield

$1,803,541

*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 29, 2023

TP:

2623.00

Prepared by