Forecast Worksheet:

Joe
Smith
(20)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$457 per month

/

$5,479 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$738,314

Lifetime Annual Income

(@ 69):
$62,694

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $2,262,540

Lifetime Forecast

Total contributions over

48 years:
$262,992

Annual tax-free income:

$262,548

Total tax-free revenue received over

26 years:
$6,826,248

Your survivor benefit at the age of

95

is:

$741,469

Summary

Money received from income stream:

$6,826,248

Survivor benefit paid to your beneficiaries:

+ $741,469

Total Received

= $7,567,717

Total Contributions

- $262,992

Lifetime Tax-Free Net Yield

$7,304,725

*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 15, 2022

TP:

1830.90

Prepared by