Forecast Worksheet:

Joe
Malone
(33)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$712,233

Lifetime Annual Income

(@ 69):
$74,964

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $777,557

Lifetime Forecast

Total contributions over

36 years:
$172,800

Annual tax-free income:

$74,964

Total tax-free revenue received over

26 years:
$1,949,064

Your survivor benefit at the age of

95

is:

$93,829

Summary

Money received from income stream:

$1,949,064

Survivor benefit paid to your beneficiaries:

+ $93,829

Total Received

= $2,042,893

Total Contributions

- $172,800

Lifetime Tax-Free Net Yield

$1,870,093

*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 15, 2022

TP:

1518.00

Prepared by