Forecast Worksheet:

Joanne
Perlstein
(39)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$573,014

Lifetime Annual Income

(@ 68):
$56,340

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $640,111

Lifetime Forecast

Total contributions over

29 years:
$261,000

Annual tax-free income:

$56,340

Total tax-free revenue received over

27 years:
$1,521,180

Your survivor benefit at the age of

95

is:

$105,023

Summary

Money received from income stream:

$1,521,180

Survivor benefit paid to your beneficiaries:

+ $105,023

Total Received

= $1,626,203

Total Contributions

- $261,000

Lifetime Tax-Free Net Yield

$1,365,203

*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:

July 26, 2023

TP:

3260.00

Prepared by