Forecast Worksheet:

Rosalind
Collins
(42)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$180,901

Lifetime Annual Income

(@ 62):
$19,440

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$71,064

-

Up to $215,973

Lifetime Forecast

Total contributions over

20 years:
$96,000

Annual tax-free income:

$19,440

Total tax-free revenue received over

33 years:
$641,520

Your survivor benefit at the age of

95

is:

$111,430

Summary

Money received from income stream:

$641,520

Survivor benefit paid to your beneficiaries:

+ $111,430

Total Received

= $752,950

Total Contributions

- $96,000

Lifetime Tax-Free Net Yield

$656,950

*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:

March 2, 2023

TP:

1301.89

Prepared by