Forecast Worksheet:

Christine
McIntire
(41)

Roth IUL Plan Starting at

$500 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):
$762,421

Lifetime Annual Income

(@ 68):
$75,264

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $851,556

Lifetime Forecast

Total contributions over

27 years:
$372,600

Annual tax-free income:

$75,264

Total tax-free revenue received over

27 years:
$2,032,128

Your survivor benefit at the age of

95

is:

$141,090

Summary

Money received from income stream:

$2,032,128

Survivor benefit paid to your beneficiaries:

+ $141,090

Total Received

= $2,173,218

Total Contributions

- $372,600

Lifetime Tax-Free Net Yield

$1,800,618

*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:

5322.00

Prepared by