Forecast Worksheet:

Terry
Howell
(50)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,116 per month

/

$13,397 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$133,659

Lifetime Annual Income

(@ 68):
$10,397

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$165,000

-

Up to $518,887

Lifetime Forecast

Total contributions over

17 years:
$227,749

Annual tax-free income:

$46,800

Total tax-free revenue received over

27 years:
$1,263,600

Your survivor benefit at the age of

95

is:

$152,283

Summary

Money received from income stream:

$1,263,600

Survivor benefit paid to your beneficiaries:

+ $152,283

Total Received

= $1,415,883

Total Contributions

- $227,749

Lifetime Tax-Free Net Yield

$1,188,134

*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 9, 2022

TP:

5481.30

Prepared by