Forecast Worksheet:

Michael
Windham
(29)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$755 per month

/

$9,063 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$607,755

Lifetime Annual Income

(@ 65):
$49,788

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $1,478,494

Lifetime Forecast

Total contributions over

35 years:
$317,205

Annual tax-free income:

$157,464

Total tax-free revenue received over

30 years:
$4,723,920

Your survivor benefit at the age of

95

is:

$505,479

Summary

Money received from income stream:

$4,723,920

Survivor benefit paid to your beneficiaries:

+ $505,479

Total Received

= $5,229,399

Total Contributions

- $317,205

Lifetime Tax-Free Net Yield

$4,912,194

*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:

August 23, 2022

TP:

4087.20

Prepared by