Forecast Worksheet:

Kristen
Square
(36)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$1,278,830

Lifetime Annual Income

(@ 69):
$137,916

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $1,192,450

Lifetime Forecast

Total contributions over

33 years:
$356,400

Annual tax-free income:

$137,916

Total tax-free revenue received over

26 years:
$3,585,816

Your survivor benefit at the age of

95

is:

$173,184

Summary

Money received from income stream:

$3,585,816

Survivor benefit paid to your beneficiaries:

+ $173,184

Total Received

= $3,759,000

Total Contributions

- $356,400

Lifetime Tax-Free Net Yield

$3,402,600

*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 16, 2022

TP:

4236.00

Prepared by