Forecast Worksheet:

Wife
Merilan
(39)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$626 per month

/

$7,516 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$203,319

Lifetime Annual Income

(@ 68):
$17,406

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $716,534

Lifetime Forecast

Total contributions over

28 years:
$210,448

Annual tax-free income:

$78,642

Total tax-free revenue received over

27 years:
$2,123,334

Your survivor benefit at the age of

95

is:

$225,457

Summary

Money received from income stream:

$2,123,334

Survivor benefit paid to your beneficiaries:

+ $225,457

Total Received

= $2,348,791

Total Contributions

- $210,448

Lifetime Tax-Free Net Yield

$2,138,343

*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 10, 2022

TP:

2737.80

Prepared by