Forecast Worksheet:

Michael
Snyder
(55)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,218 per month

/

$14,611 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$150,698

Lifetime Annual Income

(@ 70):
$12,492

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$160,000

-

Up to $431,181

Lifetime Forecast

Total contributions over

14 years:
$204,554

Annual tax-free income:

$37,206

Total tax-free revenue received over

25 years:
$930,150

Your survivor benefit at the age of

95

is:

$106,023

Summary

Money received from income stream:

$930,150

Survivor benefit paid to your beneficiaries:

+ $106,023

Total Received

= $1,036,173

Total Contributions

- $204,554

Lifetime Tax-Free Net Yield

$831,619

*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:

October 18, 2022

TP:

6783.68

Prepared by