Forecast Worksheet:

Wendi
Johnson
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$755,277

Lifetime Annual Income

(@ 68):
$81,624

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$450,000

-

Up to $882,000

Lifetime Forecast

Total contributions over

18 years:
$432,000

Annual tax-free income:

$81,624

Total tax-free revenue received over

27 years:
$2,203,848

Your survivor benefit at the age of

95

is:

$128,508

Summary

Money received from income stream:

$2,203,848

Survivor benefit paid to your beneficiaries:

+ $128,508

Total Received

= $2,332,356

Total Contributions

- $432,000

Lifetime Tax-Free Net Yield

$1,900,356

*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:

12042.00

Prepared by