Forecast Worksheet:

Sarah
Doezema
(42)

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

6%

Projected Accumulation

(@ 62):
$412,486

Lifetime Annual Income

(@ 62):
$42,324

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$183,379

-

Up to $497,872

Lifetime Forecast

Total contributions over

20 years:
$240,000

Annual tax-free income:

$42,324

Total tax-free revenue received over

33 years:
$1,396,692

Your survivor benefit at the age of

95

is:

$322,060

Summary

Money received from income stream:

$1,396,692

Survivor benefit paid to your beneficiaries:

+ $322,060

Total Received

= $1,718,752

Total Contributions

- $240,000

Lifetime Tax-Free Net Yield

$1,478,752

*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:

May 8, 2023

TP:

3387.00

Prepared by