Forecast Worksheet:

Eric
Metcalf
(53)

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):
$405,796

Lifetime Annual Income

(@ 68):
$42,684

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $495,000

Lifetime Forecast

Total contributions over

15 years:
$270,000

Annual tax-free income:

$42,684

Total tax-free revenue received over

27 years:
$1,152,468

Your survivor benefit at the age of

95

is:

$65,036

Summary

Money received from income stream:

$1,152,468

Survivor benefit paid to your beneficiaries:

+ $65,036

Total Received

= $1,217,504

Total Contributions

- $270,000

Lifetime Tax-Free Net Yield

$947,504

*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 3, 2023

TP:

8120.00

Prepared by