Forecast Worksheet:

Aaron
Duebner
(45)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$385,343

Lifetime Annual Income

(@ 68):
$37,908

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $430,431

Lifetime Forecast

Total contributions over

23 years:
$220,800

Annual tax-free income:

$37,908

Total tax-free revenue received over

27 years:
$1,023,516

Your survivor benefit at the age of

95

is:

$70,835

Summary

Money received from income stream:

$1,023,516

Survivor benefit paid to your beneficiaries:

+ $70,835

Total Received

= $1,094,351

Total Contributions

- $220,800

Lifetime Tax-Free Net Yield

$873,551

*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 18, 2023

TP:

4128.00

Prepared by