Forecast Worksheet:

Antonio
Schaffer
(45)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$244,546

Lifetime Annual Income

(@ 70):
$25,296

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$55,169

-

Up to $264,799

Lifetime Forecast

Total contributions over

24 years:
$100,800

Annual tax-free income:

$25,296

Total tax-free revenue received over

25 years:
$632,400

Your survivor benefit at the age of

95

is:

$52,370

Summary

Money received from income stream:

$632,400

Survivor benefit paid to your beneficiaries:

+ $52,370

Total Received

= $684,770

Total Contributions

- $100,800

Lifetime Tax-Free Net Yield

$583,970

*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:

December 1, 2022

TP:

1343.37

Prepared by