Forecast Worksheet:

John
Zito
(27)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$300 per month

/

$3,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$697,904

Lifetime Annual Income

(@ 68):
$72,540

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$95,000

-

Up to $768,373

Lifetime Forecast

Total contributions over

41 years:
$147,600

Annual tax-free income:

$72,540

Total tax-free revenue received over

27 years:
$1,958,580

Your survivor benefit at the age of

95

is:

$108,897

Summary

Money received from income stream:

$1,958,580

Survivor benefit paid to your beneficiaries:

+ $108,897

Total Received

= $2,067,477

Total Contributions

- $147,600

Lifetime Tax-Free Net Yield

$1,919,877

*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 15, 2023

TP:

1153.00

Prepared by