Forecast Worksheet:

Morning
Joe 2
(45)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$507 per month

/

$6,079 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$197,390

Lifetime Annual Income

(@ 68):
$16,326

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$101,535

-

Up to $498,260

Lifetime Forecast

Total contributions over

22 years:
$133,738

Annual tax-free income:

$87,080

Total tax-free revenue received over

27 years:
$2,351,160

Your survivor benefit at the age of

95

is:

$151,351

Summary

Money received from income stream:

$2,351,160

Survivor benefit paid to your beneficiaries:

+ $151,351

Total Received

= $2,502,511

Total Contributions

- $133,738

Lifetime Tax-Free Net Yield

$2,368,773

*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 20, 2022

TP:

6789.25

Prepared by