Forecast Worksheet:

Johnathan
Lindsay
(37)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,227 per month

/

$14,720 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$561,603

Lifetime Annual Income

(@ 69):
$48,204

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$265,000

-

Up to $1,707,168

Lifetime Forecast

Total contributions over

31 years:
$456,320

Annual tax-free income:

$199,836

Total tax-free revenue received over

26 years:
$5,195,736

Your survivor benefit at the age of

95

is:

$564,358

Summary

Money received from income stream:

$5,195,736

Survivor benefit paid to your beneficiaries:

+ $564,358

Total Received

= $5,760,094

Total Contributions

- $456,320

Lifetime Tax-Free Net Yield

$5,303,774

*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 4, 2022

TP:

5170.15

Prepared by