Forecast Worksheet:

Maxwell
Guberman
(52)

Roth IUL Plan Starting at

$225 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$127,174

Lifetime Annual Income

(@ 67):
$13,116

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$69,588

-

Up to $159,588

Lifetime Forecast

Total contributions over

15 years:
$90,000

Annual tax-free income:

$13,116

Total tax-free revenue received over

28 years:
$367,248

Your survivor benefit at the age of

95

is:

$37,651

Summary

Money received from income stream:

$367,248

Survivor benefit paid to your beneficiaries:

+ $37,651

Total Received

= $404,899

Total Contributions

- $90,000

Lifetime Tax-Free Net Yield

$314,899

*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 15, 2023

TP:

2355.55

Prepared by