Forecast Worksheet:

Anthony
Barnes
(45)

Roth IUL Plan Starting at

$105 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$235,108

Lifetime Annual Income

(@ 70):
$23,376

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$55,169

-

Up to $255,145

Lifetime Forecast

Total contributions over

25 years:
$105,000

Annual tax-free income:

$23,376

Total tax-free revenue received over

25 years:
$584,400

Your survivor benefit at the age of

95

is:

$48,948

Summary

Money received from income stream:

$584,400

Survivor benefit paid to your beneficiaries:

+ $48,948

Total Received

= $633,348

Total Contributions

- $105,000

Lifetime Tax-Free Net Yield

$528,348

*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:

April 5, 2023

TP:

1343.00

Prepared by