Forecast Worksheet:

Mike
Christoff
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,261 per month

/

$15,130 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$155,411

Lifetime Annual Income

(@ 69):
$12,690

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $530,569

Lifetime Forecast

Total contributions over

16 years:
$242,080

Annual tax-free income:

$48,654

Total tax-free revenue received over

26 years:
$1,265,004

Your survivor benefit at the age of

95

is:

$138,198

Summary

Money received from income stream:

$1,265,004

Survivor benefit paid to your beneficiaries:

+ $138,198

Total Received

= $1,403,202

Total Contributions

- $242,080

Lifetime Tax-Free Net Yield

$1,161,122

*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:

September 7, 2022

TP:

6472.03

Prepared by