Forecast Worksheet:

Jaclyn
Sprawka
(37)

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):
$425,289

Lifetime Annual Income

(@ 68):
$40,260

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$135,000

-

Up to $475,805

Lifetime Forecast

Total contributions over

31 years:
$186,000

Annual tax-free income:

$40,260

Total tax-free revenue received over

27 years:
$1,087,020

Your survivor benefit at the age of

95

is:

$65,170

Summary

Money received from income stream:

$1,087,020

Survivor benefit paid to your beneficiaries:

+ $65,170

Total Received

= $1,152,190

Total Contributions

- $186,000

Lifetime Tax-Free Net Yield

$966,190

*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 18, 2023

TP:

2005.00

Prepared by