Forecast Worksheet:

Lewis
Brown
(50)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$335,728

Lifetime Annual Income

(@ 68):
$33,936

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$129,839

-

Up to $370,382

Lifetime Forecast

Total contributions over

18 years:
$194,400

Annual tax-free income:

$33,936

Total tax-free revenue received over

27 years:
$916,272

Your survivor benefit at the age of

95

is:

$52,012

Summary

Money received from income stream:

$916,272

Survivor benefit paid to your beneficiaries:

+ $52,012

Total Received

= $968,284

Total Contributions

- $194,400

Lifetime Tax-Free Net Yield

$773,884

*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:

April 25, 2023

TP:

4131.00

Prepared by