Forecast Worksheet:

Joseph
Andrews
(50)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$680 per month

/

$8,157 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$235,932

Lifetime Annual Income

(@ 68):
$19,962

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $314,435

Lifetime Forecast

Total contributions over

17 years:
$138,669

Annual tax-free income:

$29,268

Total tax-free revenue received over

27 years:
$790,236

Your survivor benefit at the age of

95

is:

$83,843

Summary

Money received from income stream:

$790,236

Survivor benefit paid to your beneficiaries:

+ $83,843

Total Received

= $874,079

Total Contributions

- $138,669

Lifetime Tax-Free Net Yield

$735,410

*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 30, 2022

TP:

3322.00

Prepared by