Forecast Worksheet:

Kris
Yarn
(60)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 75):
$174,388

Lifetime Annual Income

(@ 75):
$18,660

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$87,558

-

Up to $213,558

Lifetime Forecast

Total contributions over

15 years:
$126,000

Annual tax-free income:

$18,660

Total tax-free revenue received over

20 years:
$373,200

Your survivor benefit at the age of

95

is:

$20,842

Summary

Money received from income stream:

$373,200

Survivor benefit paid to your beneficiaries:

+ $20,842

Total Received

= $394,042

Total Contributions

- $126,000

Lifetime Tax-Free Net Yield

$268,042

*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:

December 15, 2022

TP:

3751.86

Prepared by