Forecast Worksheet:

Damon
Carrington
(53)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$269,431

Lifetime Annual Income

(@ 68):
$28,296

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $330,000

Lifetime Forecast

Total contributions over

15 years:
$180,000

Annual tax-free income:

$28,296

Total tax-free revenue received over

27 years:
$763,992

Your survivor benefit at the age of

95

is:

$42,925

Summary

Money received from income stream:

$763,992

Survivor benefit paid to your beneficiaries:

+ $42,925

Total Received

= $806,917

Total Contributions

- $180,000

Lifetime Tax-Free Net Yield

$626,917

*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 22, 2023

TP:

5414.00

Prepared by