Forecast Worksheet:

Leonard
Johnson
(60)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,600 per month

/

$19,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$215,493

Lifetime Annual Income

(@ 70):
$21,564

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $392,000

Lifetime Forecast

Total contributions over

10 years:
$192,000

Annual tax-free income:

$21,564

Total tax-free revenue received over

25 years:
$539,100

Your survivor benefit at the age of

95

is:

$22,376

Summary

Money received from income stream:

$539,100

Survivor benefit paid to your beneficiaries:

+ $22,376

Total Received

= $561,476

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$369,476

*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:

March 6, 2023

TP:

9860.00

Prepared by