Forecast Worksheet:

Maddy
Katz
(25)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$250 per month

/

$3,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$716,042

Lifetime Annual Income

(@ 68):
$75,792

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$60,220

-

Up to $787,996

Lifetime Forecast

Total contributions over

43 years:
$129,000

Annual tax-free income:

$75,792

Total tax-free revenue received over

27 years:
$2,046,384

Your survivor benefit at the age of

95

is:

$116,888

Summary

Money received from income stream:

$2,046,384

Survivor benefit paid to your beneficiaries:

+ $116,888

Total Received

= $2,163,272

Total Contributions

- $129,000

Lifetime Tax-Free Net Yield

$2,034,272

*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:

581.00

Prepared by