Forecast Worksheet:

Rhonda
Candler
(39)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 67):
$488,796

Lifetime Annual Income

(@ 67):
$48,132

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $550,623

Lifetime Forecast

Total contributions over

28 years:
$235,200

Annual tax-free income:

$48,132

Total tax-free revenue received over

28 years:
$1,347,696

Your survivor benefit at the age of

95

is:

$111,390

Summary

Money received from income stream:

$1,347,696

Survivor benefit paid to your beneficiaries:

+ $111,390

Total Received

= $1,459,086

Total Contributions

- $235,200

Lifetime Tax-Free Net Yield

$1,223,886

*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 21, 2023

TP:

3668.00

Prepared by