Forecast Worksheet:

Brad
Reikofski
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$948,241

Lifetime Annual Income

(@ 70):
$100,428

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$288,524

-

Up to $1,025,844

Lifetime Forecast

Total contributions over

19 years:
$456,000

Annual tax-free income:

$100,428

Total tax-free revenue received over

25 years:
$2,510,700

Your survivor benefit at the age of

95

is:

$206,390

Summary

Money received from income stream:

$2,510,700

Survivor benefit paid to your beneficiaries:

+ $206,390

Total Received

= $2,717,090

Total Contributions

- $456,000

Lifetime Tax-Free Net Yield

$2,261,090

*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:

November 18, 2022

TP:

8984.64

Prepared by