Forecast Worksheet:

Joe
Smith
(40)

Roth IUL Plan Starting at

$375 per month

You can contribute up to

$757 per month

/

$9,079 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$464,480

Lifetime Annual Income

(@ 69):
$39,564

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $832,638

Lifetime Forecast

Total contributions over

28 years:
$254,212

Annual tax-free income:

$93,780

Total tax-free revenue received over

26 years:
$2,438,280

Your survivor benefit at the age of

95

is:

$265,586

Summary

Money received from income stream:

$2,438,280

Survivor benefit paid to your beneficiaries:

+ $265,586

Total Received

= $2,703,866

Total Contributions

- $254,212

Lifetime Tax-Free Net Yield

$2,449,654

*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:

3234.15

Prepared by