Forecast Worksheet:

Will
Blanks
(46)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$554,743

Lifetime Annual Income

(@ 68):
$58,296

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $610,742

Lifetime Forecast

Total contributions over

22 years:
$264,000

Annual tax-free income:

$58,296

Total tax-free revenue received over

27 years:
$1,573,992

Your survivor benefit at the age of

95

is:

$88,656

Summary

Money received from income stream:

$1,573,992

Survivor benefit paid to your beneficiaries:

+ $88,656

Total Received

= $1,662,648

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$1,398,648

*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:

January 12, 2023

TP:

5224.00

Prepared by