Forecast Worksheet:

Randy
Woytek
(58)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$113,846

Lifetime Annual Income

(@ 68):
$10,356

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$112,228

-

Up to $209,572

Lifetime Forecast

Total contributions over

10 years:
$108,000

Annual tax-free income:

$10,356

Total tax-free revenue received over

27 years:
$279,612

Your survivor benefit at the age of

95

is:

$19,026

Summary

Money received from income stream:

$279,612

Survivor benefit paid to your beneficiaries:

+ $19,026

Total Received

= $298,638

Total Contributions

- $108,000

Lifetime Tax-Free Net Yield

$190,638

*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 4, 2023

TP:

5067.00

Prepared by