Forecast Worksheet:

Dave
Lyons
(56)

Roth IUL Plan Starting at

$2,500 per month

You can contribute up to

$3,500 per month

/

$42,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$851,685

Lifetime Annual Income

(@ 70):
$90,384

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$452,831

-

Up to $1,040,831

Lifetime Forecast

Total contributions over

14 years:
$588,000

Annual tax-free income:

$90,384

Total tax-free revenue received over

25 years:
$2,259,600

Your survivor benefit at the age of

95

is:

$185,961

Summary

Money received from income stream:

$2,259,600

Survivor benefit paid to your beneficiaries:

+ $185,961

Total Received

= $2,445,561

Total Contributions

- $588,000

Lifetime Tax-Free Net Yield

$1,857,561

*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:

January 11, 2023

TP:

18135.88

Prepared by