Forecast Worksheet:

John
Fields
(51)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$238,150

Lifetime Annual Income

(@ 70):
$24,636

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$85,017

-

Up to $257,878

Lifetime Forecast

Total contributions over

19 years:
$136,800

Annual tax-free income:

$24,636

Total tax-free revenue received over

25 years:
$615,900

Your survivor benefit at the age of

95

is:

$50,737

Summary

Money received from income stream:

$615,900

Survivor benefit paid to your beneficiaries:

+ $50,737

Total Received

= $666,637

Total Contributions

- $136,800

Lifetime Tax-Free Net Yield

$529,837

*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:

27620.00

Prepared by