Forecast Worksheet:

Latonya
Gaines
(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):
$563,407

Lifetime Annual Income

(@ 68):
$53,328

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $630,316

Lifetime Forecast

Total contributions over

29 years:
$261,000

Annual tax-free income:

$53,328

Total tax-free revenue received over

27 years:
$1,439,856

Your survivor benefit at the age of

95

is:

$86,056

Summary

Money received from income stream:

$1,439,856

Survivor benefit paid to your beneficiaries:

+ $86,056

Total Received

= $1,525,912

Total Contributions

- $261,000

Lifetime Tax-Free Net Yield

$1,264,912

*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:

2853.00

Prepared by