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

(@ 62):
$479,294

Lifetime Annual Income

(@ 62):
$48,048

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $589,800

Lifetime Forecast

Total contributions over

21 years:
$289,800

Annual tax-free income:

$48,048

Total tax-free revenue received over

33 years:
$1,585,584

Your survivor benefit at the age of

95

is:

$312,402

Summary

Money received from income stream:

$1,585,584

Survivor benefit paid to your beneficiaries:

+ $312,402

Total Received

= $1,897,986

Total Contributions

- $289,800

Lifetime Tax-Free Net Yield

$1,608,186

*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