Forecast Worksheet:

Mikael
Forsberg
(53)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$343,853

Lifetime Annual Income

(@ 70):
$36,360

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$136,664

-

Up to $371,953

Lifetime Forecast

Total contributions over

17 years:
$204,000

Annual tax-free income:

$36,360

Total tax-free revenue received over

25 years:
$909,000

Your survivor benefit at the age of

95

is:

$74,899

Summary

Money received from income stream:

$909,000

Survivor benefit paid to your beneficiaries:

+ $74,899

Total Received

= $983,899

Total Contributions

- $204,000

Lifetime Tax-Free Net Yield

$779,899

*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:

December 7, 2022

TP:

4812.00

Prepared by