Forecast Worksheet:

Mili
Kyropoulou
(40)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 66):
$483,147

Lifetime Annual Income

(@ 66):
$47,892

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $548,754

Lifetime Forecast

Total contributions over

26 years:
$249,600

Annual tax-free income:

$47,892

Total tax-free revenue received over

29 years:
$1,388,868

Your survivor benefit at the age of

95

is:

$137,611

Summary

Money received from income stream:

$1,388,868

Survivor benefit paid to your beneficiaries:

+ $137,611

Total Received

= $1,526,479

Total Contributions

- $249,600

Lifetime Tax-Free Net Yield

$1,276,879

*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:

June 1, 2023

TP:

4255.00

Prepared by