Forecast Worksheet:

Jeffrey
Oliva
(53)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,350 per month

/

$16,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$317,440

Lifetime Annual Income

(@ 68):
$30,204

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$184,494

-

Up to $427,494

Lifetime Forecast

Total contributions over

15 years:
$243,000

Annual tax-free income:

$30,204

Total tax-free revenue received over

27 years:
$815,508

Your survivor benefit at the age of

95

is:

$55,136

Summary

Money received from income stream:

$815,508

Survivor benefit paid to your beneficiaries:

+ $55,136

Total Received

= $870,644

Total Contributions

- $243,000

Lifetime Tax-Free Net Yield

$627,644

*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:

6658.00

Prepared by