Forecast Worksheet:

Latonya
Gaines
(39)

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):
$358,704

Lifetime Annual Income

(@ 68):
$33,180

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$94,436

-

Up to $401,412

Lifetime Forecast

Total contributions over

29 years:
$174,000

Annual tax-free income:

$33,180

Total tax-free revenue received over

27 years:
$895,860

Your survivor benefit at the age of

95

is:

$52,326

Summary

Money received from income stream:

$895,860

Survivor benefit paid to your beneficiaries:

+ $52,326

Total Received

= $948,186

Total Contributions

- $174,000

Lifetime Tax-Free Net Yield

$774,186

*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:

September 6, 2023

TP:

1539.00

Prepared by