Forecast Worksheet:

Greg
Alexander
(40)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$526,994

Lifetime Annual Income

(@ 65):
$56,208

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$120,386

-

Up to $599,621

Lifetime Forecast

Total contributions over

24 years:
$201,600

Annual tax-free income:

$56,208

Total tax-free revenue received over

30 years:
$1,686,240

Your survivor benefit at the age of

95

is:

$210,689

Summary

Money received from income stream:

$1,686,240

Survivor benefit paid to your beneficiaries:

+ $210,689

Total Received

= $1,896,929

Total Contributions

- $201,600

Lifetime Tax-Free Net Yield

$1,695,329

*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:

November 19, 2022

TP:

2420.96

Prepared by