Forecast Worksheet:

John
Teal
(49)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$317,519

Lifetime Annual Income

(@ 68):
$33,264

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$110,155

-

Up to $349,616

Lifetime Forecast

Total contributions over

19 years:
$171,000

Annual tax-free income:

$33,264

Total tax-free revenue received over

27 years:
$898,128

Your survivor benefit at the age of

95

is:

$50,764

Summary

Money received from income stream:

$898,128

Survivor benefit paid to your beneficiaries:

+ $50,764

Total Received

= $948,892

Total Contributions

- $171,000

Lifetime Tax-Free Net Yield

$777,892

*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 14, 2023

TP:

3348.00

Prepared by