Forecast Worksheet:

Kevin
Farrior
(52)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,436 per month

/

$17,233 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 67):
$337,496

Lifetime Annual Income

(@ 67):
$28,818

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $529,818

Lifetime Forecast

Total contributions over

14 years:
$241,262

Annual tax-free income:

$45,198

Total tax-free revenue received over

28 years:
$1,265,544

Your survivor benefit at the age of

95

is:

$133,064

Summary

Money received from income stream:

$1,265,544

Survivor benefit paid to your beneficiaries:

+ $133,064

Total Received

= $1,398,608

Total Contributions

- $241,262

Lifetime Tax-Free Net Yield

$1,157,346

*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 3, 2022

TP:

7354.00

Prepared by