Forecast Worksheet:

Sabrina
Davis
(41)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$828,400

Lifetime Annual Income

(@ 67):
$89,940

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$187,306

-

Up to $918,888

Lifetime Forecast

Total contributions over

26 years:
$312,000

Annual tax-free income:

$89,940

Total tax-free revenue received over

28 years:
$2,518,320

Your survivor benefit at the age of

95

is:

$268,520

Summary

Money received from income stream:

$2,518,320

Survivor benefit paid to your beneficiaries:

+ $268,520

Total Received

= $2,786,840

Total Contributions

- $312,000

Lifetime Tax-Free Net Yield

$2,474,840

*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:

February 8, 2023

TP:

3290.97

Prepared by