Forecast Worksheet:

Joe
Smith
(35)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$662 per month

/

$7,943 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$487,640

Lifetime Annual Income

(@ 69):
$41,562

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $1,066,677

Lifetime Forecast

Total contributions over

33 years:
$262,119

Annual tax-free income:

$124,272

Total tax-free revenue received over

26 years:
$3,231,072

Your survivor benefit at the age of

95

is:

$351,232

Summary

Money received from income stream:

$3,231,072

Survivor benefit paid to your beneficiaries:

+ $351,232

Total Received

= $3,582,304

Total Contributions

- $262,119

Lifetime Tax-Free Net Yield

$3,320,185

*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:

2733.30

Prepared by