Forecast Worksheet:

Jane
Doe
(25)

Roth IUL Plan Starting at

$230 per month

You can contribute up to

$549 per month

/

$6,589 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$150

Lifetime Annual Income

(@ 62):
$3,000

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$3,000

-

Up to $4,000

Lifetime Forecast

Total contributions over

37 years:
$243,793

Annual tax-free income:

$5,000

Total tax-free revenue received over

33 years:
$165,000

Your survivor benefit at the age of

95

is:

$4,000

Summary

Money received from income stream:

$165,000

Survivor benefit paid to your beneficiaries:

+ $4,000

Total Received

= $169,000

Total Contributions

- $243,793

Lifetime Tax-Free Net Yield

$-74,793

*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:

July 21, 2022

TP:

5420.00

Prepared by