Forecast Worksheet:

Ike
Wilder
(42)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$599,571

Lifetime Annual Income

(@ 68):
$57,396

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $670,178

Lifetime Forecast

Total contributions over

26 years:
$312,000

Annual tax-free income:

$57,396

Total tax-free revenue received over

27 years:
$1,549,692

Your survivor benefit at the age of

95

is:

$104,391

Summary

Money received from income stream:

$1,549,692

Survivor benefit paid to your beneficiaries:

+ $104,391

Total Received

= $1,654,083

Total Contributions

- $312,000

Lifetime Tax-Free Net Yield

$1,342,083

*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 24, 2023

TP:

5535.00

Prepared by