Forecast Worksheet:

Lindsey
Sample
(31)

Roth IUL Plan Starting at

$450 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 61):
$1,744,777

Lifetime Annual Income

(@ 61):
$191,952

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$345,218

-

Up to $2,036,203

Lifetime Forecast

Total contributions over

30 years:
$540,000

Annual tax-free income:

$191,952

Total tax-free revenue received over

34 years:
$6,526,368

Your survivor benefit at the age of

95

is:

$1,530,366

Summary

Money received from income stream:

$6,526,368

Survivor benefit paid to your beneficiaries:

+ $1,530,366

Total Received

= $8,056,734

Total Contributions

- $540,000

Lifetime Tax-Free Net Yield

$7,516,734

*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:

January 9, 2023

TP:

4028.69

Prepared by