Forecast Worksheet:

Joe
Smith
(30)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$582 per month

/

$6,981 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$485,888

Lifetime Annual Income

(@ 69):
$41,148

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $1,380,997

Lifetime Forecast

Total contributions over

38 years:
$265,278

Annual tax-free income:

$159,948

Total tax-free revenue received over

26 years:
$4,158,648

Your survivor benefit at the age of

95

is:

$451,636

Summary

Money received from income stream:

$4,158,648

Survivor benefit paid to your beneficiaries:

+ $451,636

Total Received

= $4,610,284

Total Contributions

- $265,278

Lifetime Tax-Free Net Yield

$4,345,006

*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:

2325.30

Prepared by