Forecast Worksheet:

Robert
Pugh
(40)

Roth IUL Plan Starting at

$1,500 per month

You can contribute up to

$3,000 per month

/

$36,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$2,808,841

Lifetime Annual Income

(@ 68):
$296,472

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$825,000

-

Up to $3,092,097

Lifetime Forecast

Total contributions over

28 years:
$1,008,000

Annual tax-free income:

$296,472

Total tax-free revenue received over

27 years:
$8,004,744

Your survivor benefit at the age of

95

is:

$453,068

Summary

Money received from income stream:

$8,004,744

Survivor benefit paid to your beneficiaries:

+ $453,068

Total Received

= $8,457,812

Total Contributions

- $1,008,000

Lifetime Tax-Free Net Yield

$7,449,812

*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 23, 2023

TP:

16863.00

Prepared by