Forecast Worksheet:

Michael
Connecticut
(37)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,381 per month

/

$16,572 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$550,931

Lifetime Annual Income

(@ 65):
$47,052

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $1,493,318

Lifetime Forecast

Total contributions over

27 years:
$447,444

Annual tax-free income:

$164,592

Total tax-free revenue received over

30 years:
$4,937,760

Your survivor benefit at the age of

95

is:

$527,939

Summary

Money received from income stream:

$4,937,760

Survivor benefit paid to your beneficiaries:

+ $527,939

Total Received

= $5,465,699

Total Contributions

- $447,444

Lifetime Tax-Free Net Yield

$5,018,255

*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:

October 17, 2022

TP:

5883.30

Prepared by