Forecast Worksheet:

Evan
Roberson
(14)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$300 per month

/

$3,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,923,949

Lifetime Annual Income

(@ 68):
$200,208

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$82,916

-

Up to $2,117,999

Lifetime Forecast

Total contributions over

54 years:
$194,400

Annual tax-free income:

$200,208

Total tax-free revenue received over

27 years:
$5,405,616

Your survivor benefit at the age of

95

is:

$300,887

Summary

Money received from income stream:

$5,405,616

Survivor benefit paid to your beneficiaries:

+ $300,887

Total Received

= $5,706,503

Total Contributions

- $194,400

Lifetime Tax-Free Net Yield

$5,512,103

*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 23, 2022

TP:

449.00

Prepared by