Forecast Worksheet:

Karl
Montague
(53)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$124,527

Lifetime Annual Income

(@ 69):
$12,816

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$68,335

-

Up to $158,335

Lifetime Forecast

Total contributions over

16 years:
$96,000

Annual tax-free income:

$12,816

Total tax-free revenue received over

26 years:
$333,216

Your survivor benefit at the age of

95

is:

$19,309

Summary

Money received from income stream:

$333,216

Survivor benefit paid to your beneficiaries:

+ $19,309

Total Received

= $352,525

Total Contributions

- $96,000

Lifetime Tax-Free Net Yield

$256,525

*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:

2466.00

Prepared by