Forecast Worksheet:

George
Trott
(43)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$216,347

Lifetime Annual Income

(@ 68):
$20,268

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$65,289

-

Up to $241,910

Lifetime Forecast

Total contributions over

25 years:
$120,000

Annual tax-free income:

$20,268

Total tax-free revenue received over

27 years:
$547,236

Your survivor benefit at the age of

95

is:

$36,437

Summary

Money received from income stream:

$547,236

Survivor benefit paid to your beneficiaries:

+ $36,437

Total Received

= $583,673

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$463,673

*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:

1501.00

Prepared by