Forecast Worksheet:

Benjamin
Yrigollen
(58)

Roth IUL Plan Starting at

$2,083 per month

You can contribute up to

$2,815 per month

/

$33,779 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$490,515

Lifetime Annual Income

(@ 70):
$41,472

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $799,669

Lifetime Forecast

Total contributions over

11 years:
$371,569

Annual tax-free income:

$61,344

Total tax-free revenue received over

25 years:
$1,533,600

Your survivor benefit at the age of

95

is:

$142,154

Summary

Money received from income stream:

$1,533,600

Survivor benefit paid to your beneficiaries:

+ $142,154

Total Received

= $1,675,754

Total Contributions

- $371,569

Lifetime Tax-Free Net Yield

$1,304,185

*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 22, 2022

TP:

17341.10

Prepared by