Forecast Worksheet:

John
Bodiford
(29)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$741,416

Lifetime Annual Income

(@ 68):
$77,064

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$73,573

-

Up to $816,321

Lifetime Forecast

Total contributions over

39 years:
$163,800

Annual tax-free income:

$77,064

Total tax-free revenue received over

27 years:
$2,080,728

Your survivor benefit at the age of

95

is:

$116,117

Summary

Money received from income stream:

$2,080,728

Survivor benefit paid to your beneficiaries:

+ $116,117

Total Received

= $2,196,845

Total Contributions

- $163,800

Lifetime Tax-Free Net Yield

$2,033,045

*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:

956.00

Prepared by