Forecast Worksheet:

Sharon
Walker
(53)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$74,133

Lifetime Annual Income

(@ 70):
$6,360

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$85,447

-

Up to $213,407

Lifetime Forecast

Total contributions over

16 years:
$115,200

Annual tax-free income:

$25,920

Total tax-free revenue received over

25 years:
$648,000

Your survivor benefit at the age of

95

is:

$42,965

Summary

Money received from income stream:

$648,000

Survivor benefit paid to your beneficiaries:

+ $42,965

Total Received

= $690,965

Total Contributions

- $115,200

Lifetime Tax-Free Net Yield

$575,765

*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:

November 11, 2022

TP:

2593.32

Prepared by