Forecast Worksheet:

Mark
McGhee
(55)

Roth IUL Plan Starting at

$2,500 per month

You can contribute up to

$4,000 per month

/

$48,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$1,102,512

Lifetime Annual Income

(@ 70):
$117,024

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$527,107

-

Up to $1,247,107

Lifetime Forecast

Total contributions over

14 years:
$672,000

Annual tax-free income:

$117,024

Total tax-free revenue received over

25 years:
$2,925,600

Your survivor benefit at the age of

95

is:

$240,462

Summary

Money received from income stream:

$2,925,600

Survivor benefit paid to your beneficiaries:

+ $240,462

Total Received

= $3,166,062

Total Contributions

- $672,000

Lifetime Tax-Free Net Yield

$2,494,062

*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:

November 22, 2022

TP:

19987.90

Prepared by