Forecast Worksheet:

Joaquin
Greenough
(40)

Roth IUL Plan Starting at

$900 per month

You can contribute up to

$1,800 per month

/

$21,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$1,822,979

Lifetime Annual Income

(@ 69):
$192,228

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$500,000

-

Up to $1,989,996

Lifetime Forecast

Total contributions over

28 years:
$604,800

Annual tax-free income:

$192,228

Total tax-free revenue received over

26 years:
$4,997,928

Your survivor benefit at the age of

95

is:

$239,949

Summary

Money received from income stream:

$4,997,928

Survivor benefit paid to your beneficiaries:

+ $239,949

Total Received

= $5,237,877

Total Contributions

- $604,800

Lifetime Tax-Free Net Yield

$4,633,077

*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:

December 6, 2022

TP:

10220.00

Prepared by