Forecast Worksheet:

Gary
Allen
(35)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 65):
$395,687

Lifetime Annual Income

(@ 65):
$40,920

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$94,095

-

Up to $482,739

Lifetime Forecast

Total contributions over

30 years:
$180,000

Annual tax-free income:

$40,920

Total tax-free revenue received over

30 years:
$1,227,600

Your survivor benefit at the age of

95

is:

$118,994

Summary

Money received from income stream:

$1,227,600

Survivor benefit paid to your beneficiaries:

+ $118,994

Total Received

= $1,346,594

Total Contributions

- $180,000

Lifetime Tax-Free Net Yield

$1,166,594

*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:

May 23, 2023

TP:

1523.00

Prepared by