Forecast Worksheet:

Child
6
(6)

Roth IUL Plan Starting at

$32 per month

You can contribute up to

$45 per month

/

$540 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$352,856

Lifetime Annual Income

(@ 69):
$36,564

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$50,000

-

Up to $385,279

Lifetime Forecast

Total contributions over

62 years:
$33,480

Annual tax-free income:

$36,564

Total tax-free revenue received over

26 years:
$950,664

Your survivor benefit at the age of

95

is:

$45,828

Summary

Money received from income stream:

$950,664

Survivor benefit paid to your beneficiaries:

+ $45,828

Total Received

= $996,492

Total Contributions

- $33,480

Lifetime Tax-Free Net Yield

$963,012

*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:

188.00

Prepared by