Forecast Worksheet:

Eric
Peacock
(52)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$82,317

Lifetime Annual Income

(@ 68):
$7,548

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$50,000

-

Up to $117,200

Lifetime Forecast

Total contributions over

16 years:
$67,200

Annual tax-free income:

$7,548

Total tax-free revenue received over

27 years:
$203,796

Your survivor benefit at the age of

95

is:

$13,425

Summary

Money received from income stream:

$203,796

Survivor benefit paid to your beneficiaries:

+ $13,425

Total Received

= $217,221

Total Contributions

- $67,200

Lifetime Tax-Free Net Yield

$150,021

*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 30, 2023

TP:

1734.00

Prepared by