Forecast Worksheet:

Angelo
Joseph
(46)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,493 per month

/

$17,921 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$285,621

Lifetime Annual Income

(@ 69):
$24,192

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $1,035,553

Lifetime Forecast

Total contributions over

22 years:
$394,262

Annual tax-free income:

$107,928

Total tax-free revenue received over

26 years:
$2,806,128

Your survivor benefit at the age of

95

is:

$305,163

Summary

Money received from income stream:

$2,806,128

Survivor benefit paid to your beneficiaries:

+ $305,163

Total Received

= $3,111,291

Total Contributions

- $394,262

Lifetime Tax-Free Net Yield

$2,717,029

*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:

6958.50

Prepared by