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

(@ 46):
$224,025

Lifetime Annual Income

(@ 46):
$22,560

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $456,688

Lifetime Forecast

Total contributions over

17 years:
$153,000

Annual tax-free income:

$22,560

Total tax-free revenue received over

49 years:
$1,105,440

Your survivor benefit at the age of

95

is:

$1,667,521

Summary

Money received from income stream:

$1,105,440

Survivor benefit paid to your beneficiaries:

+ $1,667,521

Total Received

= $2,772,961

Total Contributions

- $153,000

Lifetime Tax-Free Net Yield

$2,619,961

*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