Forecast Worksheet:

Linden
St Clair
(42)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$479,685

Lifetime Annual Income

(@ 62):
$51,792

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$166,067

-

Up to $572,485

Lifetime Forecast

Total contributions over

20 years:
$240,000

Annual tax-free income:

$51,792

Total tax-free revenue received over

33 years:
$1,709,136

Your survivor benefit at the age of

95

is:

$298,747

Summary

Money received from income stream:

$1,709,136

Survivor benefit paid to your beneficiaries:

+ $298,747

Total Received

= $2,007,883

Total Contributions

- $240,000

Lifetime Tax-Free Net Yield

$1,767,883

*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:

March 1, 2023

TP:

3621.92

Prepared by