Forecast Worksheet:

Eric
Boone
(44)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$125,997

Lifetime Annual Income

(@ 62):
$12,432

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$64,157

-

Up to $152,255

Lifetime Forecast

Total contributions over

18 years:
$86,400

Annual tax-free income:

$12,432

Total tax-free revenue received over

33 years:
$410,256

Your survivor benefit at the age of

95

is:

$74,652

Summary

Money received from income stream:

$410,256

Survivor benefit paid to your beneficiaries:

+ $74,652

Total Received

= $484,908

Total Contributions

- $86,400

Lifetime Tax-Free Net Yield

$398,508

*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:

August 11, 2023

TP:

1530.00

Prepared by