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):
$411,756

Lifetime Annual Income

(@ 62):
$40,584

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$130,476

-

Up to $459,950

Lifetime Forecast

Total contributions over

21 years:
$176,400

Annual tax-free income:

$40,584

Total tax-free revenue received over

33 years:
$1,339,272

Your survivor benefit at the age of

95

is:

$75,792

Summary

Money received from income stream:

$1,339,272

Survivor benefit paid to your beneficiaries:

+ $75,792

Total Received

= $1,415,064

Total Contributions

- $176,400

Lifetime Tax-Free Net Yield

$1,238,664

*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