Forecast Worksheet:

Yolanda
Turk
(54)

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):
$221,230

Lifetime Annual Income

(@ 67):
$23,964

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$139,808

-

Up to $295,508

Lifetime Forecast

Total contributions over

13 years:
$156,000

Annual tax-free income:

$23,964

Total tax-free revenue received over

28 years:
$670,992

Your survivor benefit at the age of

95

is:

$71,593

Summary

Money received from income stream:

$670,992

Survivor benefit paid to your beneficiaries:

+ $71,593

Total Received

= $742,585

Total Contributions

- $156,000

Lifetime Tax-Free Net Yield

$586,585

*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 20, 2023

TP:

4415.14

Prepared by