Forecast Worksheet:

Jeffrey
Oliva
(53)

Roth IUL Plan Starting at

$600 per month

You can contribute up to

$1,150 per month

/

$13,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$269,981

Lifetime Annual Income

(@ 68):
$25,668

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$157,162

-

Up to $364,162

Lifetime Forecast

Total contributions over

15 years:
$207,000

Annual tax-free income:

$25,668

Total tax-free revenue received over

27 years:
$693,036

Your survivor benefit at the age of

95

is:

$46,662

Summary

Money received from income stream:

$693,036

Survivor benefit paid to your beneficiaries:

+ $46,662

Total Received

= $739,698

Total Contributions

- $207,000

Lifetime Tax-Free Net Yield

$532,698

*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 17, 2023

TP:

5672.00

Prepared by