Forecast Worksheet:

Christine
McIntire
(41)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$298,301

Lifetime Annual Income

(@ 62):
$29,856

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$130,476

-

Up to $361,424

Lifetime Forecast

Total contributions over

21 years:
$176,400

Annual tax-free income:

$29,856

Total tax-free revenue received over

33 years:
$985,248

Your survivor benefit at the age of

95

is:

$193,230

Summary

Money received from income stream:

$985,248

Survivor benefit paid to your beneficiaries:

+ $193,230

Total Received

= $1,178,478

Total Contributions

- $176,400

Lifetime Tax-Free Net Yield

$1,002,078

*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 18, 2023

TP:

2315.00

Prepared by