Forecast Worksheet:

David
Marshall
(48)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$429,682

Lifetime Annual Income

(@ 67):
$45,636

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$149,513

-

Up to $476,819

Lifetime Forecast

Total contributions over

19 years:
$228,000

Annual tax-free income:

$45,636

Total tax-free revenue received over

28 years:
$1,277,808

Your survivor benefit at the age of

95

is:

$132,103

Summary

Money received from income stream:

$1,277,808

Survivor benefit paid to your beneficiaries:

+ $132,103

Total Received

= $1,409,911

Total Contributions

- $228,000

Lifetime Tax-Free Net Yield

$1,181,911

*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 6, 2023

TP:

4249.16

Prepared by