Forecast Worksheet:

Eroll
Paden
(50)

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):
$286,868

Lifetime Annual Income

(@ 68):
$30,156

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$108,201

-

Up to $315,803

Lifetime Forecast

Total contributions over

18 years:
$162,000

Annual tax-free income:

$30,156

Total tax-free revenue received over

27 years:
$814,212

Your survivor benefit at the age of

95

is:

$45,867

Summary

Money received from income stream:

$814,212

Survivor benefit paid to your beneficiaries:

+ $45,867

Total Received

= $860,079

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$698,079

*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:

3443.00

Prepared by