Forecast Worksheet:

Liliana
Kum
(41)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$322,827

Lifetime Annual Income

(@ 68):
$30,600

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$115,000

-

Up to $361,178

Lifetime Forecast

Total contributions over

27 years:
$162,000

Annual tax-free income:

$30,600

Total tax-free revenue received over

27 years:
$826,200

Your survivor benefit at the age of

95

is:

$49,370

Summary

Money received from income stream:

$826,200

Survivor benefit paid to your beneficiaries:

+ $49,370

Total Received

= $875,570

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$713,570

*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:

August 16, 2023

TP:

2040.00

Prepared by