Forecast Worksheet:

Tessa
Arline
(51)

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

9%

Projected Accumulation

(@ 67):
$317,180

Lifetime Annual Income

(@ 67):
$34,416

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,437

-

Up to $351,773

Lifetime Forecast

Total contributions over

16 years:
$192,000

Annual tax-free income:

$34,416

Total tax-free revenue received over

28 years:
$963,648

Your survivor benefit at the age of

95

is:

$102,390

Summary

Money received from income stream:

$963,648

Survivor benefit paid to your beneficiaries:

+ $102,390

Total Received

= $1,066,038

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$874,038

*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 24, 2023

TP:

4198.70

Prepared by