Forecast Worksheet:

George
Trott
(43)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$266,385

Lifetime Annual Income

(@ 62):
$26,040

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$122,411

-

Up to $322,938

Lifetime Forecast

Total contributions over

19 years:
$171,000

Annual tax-free income:

$26,040

Total tax-free revenue received over

33 years:
$859,320

Your survivor benefit at the age of

95

is:

$142,966

Summary

Money received from income stream:

$859,320

Survivor benefit paid to your beneficiaries:

+ $142,966

Total Received

= $1,002,286

Total Contributions

- $171,000

Lifetime Tax-Free Net Yield

$831,286

*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 9, 2023

TP:

2814.00

Prepared by