Forecast Worksheet:

Eric
Peacock
(52)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$550 per month

/

$6,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$132,006

Lifetime Annual Income

(@ 68):
$12,228

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$76,546

-

Up to $182,146

Lifetime Forecast

Total contributions over

16 years:
$105,600

Annual tax-free income:

$12,228

Total tax-free revenue received over

27 years:
$330,156

Your survivor benefit at the age of

95

is:

$22,005

Summary

Money received from income stream:

$330,156

Survivor benefit paid to your beneficiaries:

+ $22,005

Total Received

= $352,161

Total Contributions

- $105,600

Lifetime Tax-Free Net Yield

$246,561

*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:

2654.00

Prepared by