Forecast Worksheet:

Gavin
Parcels
(29)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$437 per month

/

$5,239 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$294,026

Lifetime Annual Income

(@ 65):
$25,002

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$115,000

-

Up to $849,161

Lifetime Forecast

Total contributions over

35 years:
$183,365

Annual tax-free income:

$96,066

Total tax-free revenue received over

30 years:
$2,881,980

Your survivor benefit at the age of

95

is:

$308,098

Summary

Money received from income stream:

$2,881,980

Survivor benefit paid to your beneficiaries:

+ $308,098

Total Received

= $3,190,078

Total Contributions

- $183,365

Lifetime Tax-Free Net Yield

$3,006,713

*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:

August 8, 2022

TP:

1729.37

Prepared by