Forecast Worksheet:

Sean
Mathews
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$733,957

Lifetime Annual Income

(@ 68):
$74,352

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $809,566

Lifetime Forecast

Total contributions over

18 years:
$432,000

Annual tax-free income:

$74,352

Total tax-free revenue received over

27 years:
$2,007,504

Your survivor benefit at the age of

95

is:

$113,883

Summary

Money received from income stream:

$2,007,504

Survivor benefit paid to your beneficiaries:

+ $113,883

Total Received

= $2,121,387

Total Contributions

- $432,000

Lifetime Tax-Free Net Yield

$1,689,387

*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 28, 2023

TP:

11137.00

Prepared by