Forecast Worksheet:

Andrew
Lewis
(37)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$606 per month

/

$7,268 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 67):
$234,060

Lifetime Annual Income

(@ 67):
$19,962

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$130,000

-

Up to $730,733

Lifetime Forecast

Total contributions over

29 years:
$210,772

Annual tax-free income:

$82,926

Total tax-free revenue received over

28 years:
$2,321,928

Your survivor benefit at the age of

95

is:

$243,544

Summary

Money received from income stream:

$2,321,928

Survivor benefit paid to your beneficiaries:

+ $243,544

Total Received

= $2,565,472

Total Contributions

- $210,772

Lifetime Tax-Free Net Yield

$2,354,700

*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 1, 2022

TP:

2536.30

Prepared by