Forecast Worksheet:

Michael
Tanner
(25)

Roth IUL Plan Starting at

$2,000 per month

You can contribute up to

$5,016 per month

/

$60,192 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 56):
$3,242,702

Lifetime Annual Income

(@ 56):
$281,340

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$1,500,000

-

Up to $8,857,317

Lifetime Forecast

Total contributions over

30 years:
$1,805,760

Annual tax-free income:

$788,328

Total tax-free revenue received over

39 years:
$30,744,792

Your survivor benefit at the age of

95

is:

$4,651,742

Summary

Money received from income stream:

$30,744,792

Survivor benefit paid to your beneficiaries:

+ $4,651,742

Total Received

= $35,396,534

Total Contributions

- $1,805,760

Lifetime Tax-Free Net Yield

$33,590,774

*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:

July 26, 2022

TP:

20005.50

Prepared by