Forecast Worksheet:

Tina
Greco
(57)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$439,039

Lifetime Annual Income

(@ 70):
$47,472

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$264,508

-

Up to $576,508

Lifetime Forecast

Total contributions over

13 years:
$312,000

Annual tax-free income:

$47,472

Total tax-free revenue received over

25 years:
$1,186,800

Your survivor benefit at the age of

95

is:

$97,805

Summary

Money received from income stream:

$1,186,800

Survivor benefit paid to your beneficiaries:

+ $97,805

Total Received

= $1,284,605

Total Contributions

- $312,000

Lifetime Tax-Free Net Yield

$972,605

*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:

9739.18

Prepared by