Forecast Worksheet:

Mark
Davis
(58)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$332,008

Lifetime Annual Income

(@ 70):
$31,672

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $560,680

Lifetime Forecast

Total contributions over

12 years:
$288,000

Annual tax-free income:

$31,672

Total tax-free revenue received over

25 years:
$791,800

Your survivor benefit at the age of

95

is:

$122,447

Summary

Money received from income stream:

$791,800

Survivor benefit paid to your beneficiaries:

+ $122,447

Total Received

= $914,247

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$626,247

*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 26, 2023

TP:

12386.00

Prepared by