Forecast Worksheet:

Jacob
Lyons
(18)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$1,663,763

Lifetime Annual Income

(@ 65):
$177,372

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$102,548

-

Up to $1,814,376

Lifetime Forecast

Total contributions over

47 years:
$225,600

Annual tax-free income:

$177,372

Total tax-free revenue received over

30 years:
$5,321,160

Your survivor benefit at the age of

95

is:

$665,740

Summary

Money received from income stream:

$5,321,160

Survivor benefit paid to your beneficiaries:

+ $665,740

Total Received

= $5,986,900

Total Contributions

- $225,600

Lifetime Tax-Free Net Yield

$5,761,300

*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:

January 11, 2023

TP:

678.87

Prepared by