Forecast Worksheet:

Krisstal
Clayton
(44)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$578,082

Lifetime Annual Income

(@ 68):
$56,964

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $645,663

Lifetime Forecast

Total contributions over

24 years:
$316,800

Annual tax-free income:

$56,964

Total tax-free revenue received over

27 years:
$1,538,028

Your survivor benefit at the age of

95

is:

$106,623

Summary

Money received from income stream:

$1,538,028

Survivor benefit paid to your beneficiaries:

+ $106,623

Total Received

= $1,644,651

Total Contributions

- $316,800

Lifetime Tax-Free Net Yield

$1,327,851

*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:

May 1, 2023

TP:

5478.00

Prepared by