Forecast Worksheet:

Joe
Smith
(45)

Roth IUL Plan Starting at

$600 per month

You can contribute up to

$873 per month

/

$10,473 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$515,550

Lifetime Annual Income

(@ 69):
$43,938

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $653,044

Lifetime Forecast

Total contributions over

23 years:
$240,879

Annual tax-free income:

$69,066

Total tax-free revenue received over

26 years:
$1,795,716

Your survivor benefit at the age of

95

is:

$195,964

Summary

Money received from income stream:

$1,795,716

Survivor benefit paid to your beneficiaries:

+ $195,964

Total Received

= $1,991,680

Total Contributions

- $240,879

Lifetime Tax-Free Net Yield

$1,750,801

*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:

3963.90

Prepared by