Forecast Worksheet:

Linco
Mathurin
(31)

Roth IUL Plan Starting at

$600 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$2,333,235

Lifetime Annual Income

(@ 68):
$246,276

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $2,568,542

Lifetime Forecast

Total contributions over

37 years:
$532,800

Annual tax-free income:

$246,276

Total tax-free revenue received over

27 years:
$6,649,452

Your survivor benefit at the age of

95

is:

$376,491

Summary

Money received from income stream:

$6,649,452

Survivor benefit paid to your beneficiaries:

+ $376,491

Total Received

= $7,025,943

Total Contributions

- $532,800

Lifetime Tax-Free Net Yield

$6,493,143

*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:

February 1, 2023

TP:

4960.00

Prepared by