Forecast Worksheet:

Tonya
Harris
(56)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$450 per month

/

$5,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$102,070

Lifetime Annual Income

(@ 70):
$10,620

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$60,637

-

Up to $136,237

Lifetime Forecast

Total contributions over

14 years:
$75,600

Annual tax-free income:

$10,620

Total tax-free revenue received over

25 years:
$265,500

Your survivor benefit at the age of

95

is:

$37,493

Summary

Money received from income stream:

$265,500

Survivor benefit paid to your beneficiaries:

+ $37,493

Total Received

= $302,993

Total Contributions

- $75,600

Lifetime Tax-Free Net Yield

$227,393

*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:

January 26, 2023

TP:

2110.77

Prepared by