Forecast Worksheet:

Mark
Stanton
(58)

Roth IUL Plan Starting at

$600 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):
$137,323

Lifetime Annual Income

(@ 68):
$13,896

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$124,698

-

Up to $244,698

Lifetime Forecast

Total contributions over

10 years:
$120,000

Annual tax-free income:

$13,896

Total tax-free revenue received over

27 years:
$375,192

Your survivor benefit at the age of

95

is:

$21,352

Summary

Money received from income stream:

$375,192

Survivor benefit paid to your beneficiaries:

+ $21,352

Total Received

= $396,544

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$276,544

*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 24, 2023

TP:

5630.00

Prepared by