Forecast Worksheet:

Michael
Snyder
(55)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,864 per month

/

$22,373 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$211,781

Lifetime Annual Income

(@ 70):
$17,316

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$245,000

-

Up to $661,162

Lifetime Forecast

Total contributions over

14 years:
$313,222

Annual tax-free income:

$57,204

Total tax-free revenue received over

25 years:
$1,430,100

Your survivor benefit at the age of

95

is:

$161,758

Summary

Money received from income stream:

$1,430,100

Survivor benefit paid to your beneficiaries:

+ $161,758

Total Received

= $1,591,858

Total Contributions

- $313,222

Lifetime Tax-Free Net Yield

$1,278,636

*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:

10387.00

Prepared by