Forecast Worksheet:

Ben
Scott
(55)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$217,859

Lifetime Annual Income

(@ 70):
$23,016

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$105,425

-

Up to $246,426

Lifetime Forecast

Total contributions over

15 years:
$144,000

Annual tax-free income:

$23,016

Total tax-free revenue received over

25 years:
$575,400

Your survivor benefit at the age of

95

is:

$47,282

Summary

Money received from income stream:

$575,400

Survivor benefit paid to your beneficiaries:

+ $47,282

Total Received

= $622,682

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$478,682

*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:

March 13, 2023

TP:

3997.75

Prepared by