Forecast Worksheet:

Tyler
Israelson
(36)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$908,906

Lifetime Annual Income

(@ 68):
$95,652

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $1,000,644

Lifetime Forecast

Total contributions over

31 years:
$260,400

Annual tax-free income:

$95,652

Total tax-free revenue received over

27 years:
$2,582,604

Your survivor benefit at the age of

95

is:

$145,908

Summary

Money received from income stream:

$2,582,604

Survivor benefit paid to your beneficiaries:

+ $145,908

Total Received

= $2,728,512

Total Contributions

- $260,400

Lifetime Tax-Free Net Yield

$2,468,112

*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:

November 30, 2022

TP:

3408.00

Prepared by