Forecast Worksheet:

Mark
Doss
(50)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 67):
$242,362

Lifetime Annual Income

(@ 67):
$23,808

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$115,414

-

Up to $278,614

Lifetime Forecast

Total contributions over

17 years:
$163,200

Annual tax-free income:

$23,808

Total tax-free revenue received over

28 years:
$666,624

Your survivor benefit at the age of

95

is:

$76,718

Summary

Money received from income stream:

$666,624

Survivor benefit paid to your beneficiaries:

+ $76,718

Total Received

= $743,342

Total Contributions

- $163,200

Lifetime Tax-Free Net Yield

$580,142

*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:

June 29, 2023

TP:

3672.00

Prepared by