Forecast Worksheet:

Karl
Montague
(53)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$217,915

Lifetime Annual Income

(@ 69):
$22,860

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$109,332

-

Up to $253,332

Lifetime Forecast

Total contributions over

16 years:
$153,600

Annual tax-free income:

$22,860

Total tax-free revenue received over

26 years:
$594,360

Your survivor benefit at the age of

95

is:

$34,981

Summary

Money received from income stream:

$594,360

Survivor benefit paid to your beneficiaries:

+ $34,981

Total Received

= $629,341

Total Contributions

- $153,600

Lifetime Tax-Free Net Yield

$475,741

*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:

3946.00

Prepared by