Forecast Worksheet:

Steven
Boley
(45)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$369,012

Lifetime Annual Income

(@ 68):
$35,208

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$118,211

-

Up to $412,503

Lifetime Forecast

Total contributions over

23 years:
$207,000

Annual tax-free income:

$35,208

Total tax-free revenue received over

27 years:
$950,616

Your survivor benefit at the age of

95

is:

$63,949

Summary

Money received from income stream:

$950,616

Survivor benefit paid to your beneficiaries:

+ $63,949

Total Received

= $1,014,565

Total Contributions

- $207,000

Lifetime Tax-Free Net Yield

$807,565

*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:

July 11, 2023

TP:

2919.00

Prepared by