Forecast Worksheet:

Joe
Smith
(50)

Roth IUL Plan Starting at

$1,500 per month

You can contribute up to

$2,015 per month

/

$24,183 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$808,392

Lifetime Annual Income

(@ 69):
$68,904

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $1,017,481

Lifetime Forecast

Total contributions over

18 years:
$435,294

Annual tax-free income:

$98,460

Total tax-free revenue received over

26 years:
$2,559,960

Your survivor benefit at the age of

95

is:

$278,189

Summary

Money received from income stream:

$2,559,960

Survivor benefit paid to your beneficiaries:

+ $278,189

Total Received

= $2,838,149

Total Contributions

- $435,294

Lifetime Tax-Free Net Yield

$2,402,855

*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:

9966.00

Prepared by