Forecast Worksheet:

Joe
Smith
(25)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$514 per month

/

$6,165 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$485,816

Lifetime Annual Income

(@ 69):
$41,166

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $1,772,043

Lifetime Forecast

Total contributions over

43 years:
$265,095

Annual tax-free income:

$205,344

Total tax-free revenue received over

26 years:
$5,338,944

Your survivor benefit at the age of

95

is:

$580,271

Summary

Money received from income stream:

$5,338,944

Survivor benefit paid to your beneficiaries:

+ $580,271

Total Received

= $5,919,215

Total Contributions

- $265,095

Lifetime Tax-Free Net Yield

$5,654,120

*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:

2033.40

Prepared by