Forecast Worksheet:

Kenneth
Leach
(55)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$319,577

Lifetime Annual Income

(@ 68):
$33,504

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$197,669

-

Up to $431,669

Lifetime Forecast

Total contributions over

13 years:
$234,000

Annual tax-free income:

$33,504

Total tax-free revenue received over

27 years:
$904,608

Your survivor benefit at the age of

95

is:

$51,376

Summary

Money received from income stream:

$904,608

Survivor benefit paid to your beneficiaries:

+ $51,376

Total Received

= $955,984

Total Contributions

- $234,000

Lifetime Tax-Free Net Yield

$721,984

*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 27, 2023

TP:

7697.00

Prepared by