Forecast Worksheet:

Joe
Fowler
(33)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$628 per month

/

$7,538 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 56):
$204,314

Lifetime Annual Income

(@ 56):
$17,586

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $537,737

Lifetime Forecast

Total contributions over

22 years:
$165,836

Annual tax-free income:

$47,718

Total tax-free revenue received over

39 years:
$1,861,002

Your survivor benefit at the age of

95

is:

$281,787

Summary

Money received from income stream:

$1,861,002

Survivor benefit paid to your beneficiaries:

+ $281,787

Total Received

= $2,142,789

Total Contributions

- $165,836

Lifetime Tax-Free Net Yield

$1,976,953

*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 15, 2022

TP:

2537.55

Prepared by