Forecast Worksheet:

Wendi
Johnson
(50)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$380,700

Lifetime Annual Income

(@ 68):
$39,516

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$154,029

-

Up to $419,762

Lifetime Forecast

Total contributions over

18 years:
$216,000

Annual tax-free income:

$39,516

Total tax-free revenue received over

27 years:
$1,066,932

Your survivor benefit at the age of

95

is:

$62,290

Summary

Money received from income stream:

$1,066,932

Survivor benefit paid to your beneficiaries:

+ $62,290

Total Received

= $1,129,222

Total Contributions

- $216,000

Lifetime Tax-Free Net Yield

$913,222

*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 29, 2023

TP:

4122.00

Prepared by