Forecast Worksheet:

Jacob
Cronin
(23)

Roth IUL Plan Starting at

$350 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):
$3,402,214

Lifetime Annual Income

(@ 67):
$362,616

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$234,304

-

Up to $3,775,256

Lifetime Forecast

Total contributions over

44 years:
$528,000

Annual tax-free income:

$362,616

Total tax-free revenue received over

28 years:
$10,153,248

Your survivor benefit at the age of

95

is:

$1,047,300

Summary

Money received from income stream:

$10,153,248

Survivor benefit paid to your beneficiaries:

+ $1,047,300

Total Received

= $11,200,548

Total Contributions

- $528,000

Lifetime Tax-Free Net Yield

$10,672,548

*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 9, 2023

TP:

2197.77

Prepared by