Forecast Worksheet:

Bruce
Branch
(39)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$716 per month

/

$8,589 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$164,288

Lifetime Annual Income

(@ 65):
$13,842

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $558,462

Lifetime Forecast

Total contributions over

25 years:
$214,725

Annual tax-free income:

$59,688

Total tax-free revenue received over

30 years:
$1,790,640

Your survivor benefit at the age of

95

is:

$192,210

Summary

Money received from income stream:

$1,790,640

Survivor benefit paid to your beneficiaries:

+ $192,210

Total Received

= $1,982,850

Total Contributions

- $214,725

Lifetime Tax-Free Net Yield

$1,768,125

*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:

September 6, 2022

TP:

2608.88

Prepared by