Forecast Worksheet:

Sharronda
Tandy
(43)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$50 per month

/

$600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$224,706

Lifetime Annual Income

(@ 62):
$22,980

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$107,031

-

Up to $271,286

Lifetime Forecast

Total contributions over

19 years:
$11,400

Annual tax-free income:

$22,980

Total tax-free revenue received over

33 years:
$758,340

Your survivor benefit at the age of

95

is:

$174,344

Summary

Money received from income stream:

$758,340

Survivor benefit paid to your beneficiaries:

+ $174,344

Total Received

= $932,684

Total Contributions

- $11,400

Lifetime Tax-Free Net Yield

$921,284

*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 30, 2023

TP:

2054.00

Prepared by