Forecast Worksheet:

Child
11
(11)

Roth IUL Plan Starting at

$50 per month

You can contribute up to

$100 per month

/

$1,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$230,985

Lifetime Annual Income

(@ 69):
$77,976

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$50,000

-

Up to $819,901

Lifetime Forecast

Total contributions over

57 years:
$68,400

Annual tax-free income:

$77,976

Total tax-free revenue received over

26 years:
$2,027,376

Your survivor benefit at the age of

95

is:

$97,706

Summary

Money received from income stream:

$2,027,376

Survivor benefit paid to your beneficiaries:

+ $97,706

Total Received

= $2,125,082

Total Contributions

- $68,400

Lifetime Tax-Free Net Yield

$2,056,682

*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:

240.00

Prepared by