Forecast Worksheet:

Tina
Greco
(57)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,250 per month

/

$15,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$273,419

Lifetime Annual Income

(@ 70):
$29,508

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$165,320

-

Up to $360,320

Lifetime Forecast

Total contributions over

13 years:
$195,000

Annual tax-free income:

$29,508

Total tax-free revenue received over

25 years:
$737,700

Your survivor benefit at the age of

95

is:

$60,864

Summary

Money received from income stream:

$737,700

Survivor benefit paid to your beneficiaries:

+ $60,864

Total Received

= $798,564

Total Contributions

- $195,000

Lifetime Tax-Free Net Yield

$603,564

*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:

December 7, 2022

TP:

6087.08

Prepared by