Forecast Worksheet:

Susan
Fields
(55)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$223,361

Lifetime Annual Income

(@ 70):
$24,108

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$109,806

-

Up to $253,806

Lifetime Forecast

Total contributions over

15 years:
$144,000

Annual tax-free income:

$24,108

Total tax-free revenue received over

25 years:
$602,700

Your survivor benefit at the age of

95

is:

$49,754

Summary

Money received from income stream:

$602,700

Survivor benefit paid to your beneficiaries:

+ $49,754

Total Received

= $652,454

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$508,454

*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 9, 2023

TP:

3601.64

Prepared by