Forecast Worksheet:

David
Marshall
(48)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$200,621

Lifetime Annual Income

(@ 67):
$20,784

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$74,760

-

Up to $222,822

Lifetime Forecast

Total contributions over

19 years:
$114,000

Annual tax-free income:

$20,784

Total tax-free revenue received over

28 years:
$581,952

Your survivor benefit at the age of

95

is:

$59,541

Summary

Money received from income stream:

$581,952

Survivor benefit paid to your beneficiaries:

+ $59,541

Total Received

= $641,493

Total Contributions

- $114,000

Lifetime Tax-Free Net Yield

$527,493

*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:

February 7, 2023

TP:

2124.68

Prepared by