Forecast Worksheet:

Terry
Howell
(50)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,419 per month

/

$17,026 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$165,918

Lifetime Annual Income

(@ 68):
$12,861

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$210,000

-

Up to $660,434

Lifetime Forecast

Total contributions over

17 years:
$289,442

Annual tax-free income:

$59,609

Total tax-free revenue received over

27 years:
$1,609,443

Your survivor benefit at the age of

95

is:

$193,925

Summary

Money received from income stream:

$1,609,443

Survivor benefit paid to your beneficiaries:

+ $193,925

Total Received

= $1,803,368

Total Contributions

- $289,442

Lifetime Tax-Free Net Yield

$1,513,926

*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