Forecast Worksheet:

Reggie
Alston
(55)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,500 per month

/

$30,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$680,101

Lifetime Annual Income

(@ 70):
$71,472

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$329,444

-

Up to $779,444

Lifetime Forecast

Total contributions over

14 years:
$420,000

Annual tax-free income:

$71,472

Total tax-free revenue received over

25 years:
$1,786,800

Your survivor benefit at the age of

95

is:

$147,086

Summary

Money received from income stream:

$1,786,800

Survivor benefit paid to your beneficiaries:

+ $147,086

Total Received

= $1,933,886

Total Contributions

- $420,000

Lifetime Tax-Free Net Yield

$1,513,886

*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:

December 1, 2022

TP:

15394.23

Prepared by