Forecast Worksheet:

Milton
Green
(38)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$1,118 per month

/

$13,418 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$316,317

Lifetime Annual Income

(@ 65):
$26,982

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$235,000

-

Up to $1,100,879

Lifetime Forecast

Total contributions over

26 years:
$348,877

Annual tax-free income:

$119,502

Total tax-free revenue received over

30 years:
$3,585,060

Your survivor benefit at the age of

95

is:

$383,160

Summary

Money received from income stream:

$3,585,060

Survivor benefit paid to your beneficiaries:

+ $383,160

Total Received

= $3,968,220

Total Contributions

- $348,877

Lifetime Tax-Free Net Yield

$3,619,343

*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 25, 2022

TP:

4714.13

Prepared by