Forecast Worksheet:

Garrett
Duff
(30)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,575,356

Lifetime Annual Income

(@ 68):
$166,296

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $1,734,269

Lifetime Forecast

Total contributions over

38 years:
$342,000

Annual tax-free income:

$166,296

Total tax-free revenue received over

27 years:
$4,489,992

Your survivor benefit at the age of

95

is:

$253,959

Summary

Money received from income stream:

$4,489,992

Survivor benefit paid to your beneficiaries:

+ $253,959

Total Received

= $4,743,951

Total Contributions

- $342,000

Lifetime Tax-Free Net Yield

$4,401,951

*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 9, 2023

TP:

2732.00

Prepared by