Forecast Worksheet:

Zoey
Perlstein
(13)

Roth IUL Plan Starting at

$75 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$1,968,909

Lifetime Annual Income

(@ 68):
$195,252

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$160,719

-

Up to $2,198,434

Lifetime Forecast

Total contributions over

55 years:
$330,000

Annual tax-free income:

$195,252

Total tax-free revenue received over

27 years:
$5,271,804

Your survivor benefit at the age of

95

is:

$366,586

Summary

Money received from income stream:

$5,271,804

Survivor benefit paid to your beneficiaries:

+ $366,586

Total Received

= $5,638,390

Total Contributions

- $330,000

Lifetime Tax-Free Net Yield

$5,308,390

*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 27, 2023

TP:

699.00

Prepared by