Forecast Worksheet:

Tammy
Poole
(50)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$260,405

Lifetime Annual Income

(@ 70):
$27,840

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$185,264

-

Up to $622,305

Lifetime Forecast

Total contributions over

19 years:
$273,600

Annual tax-free income:

$77,835

Total tax-free revenue received over

25 years:
$1,945,875

Your survivor benefit at the age of

95

is:

$128,315

Summary

Money received from income stream:

$1,945,875

Survivor benefit paid to your beneficiaries:

+ $128,315

Total Received

= $2,074,190

Total Contributions

- $273,600

Lifetime Tax-Free Net Yield

$1,800,590

*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 10, 2022

TP:

4944.70

Prepared by