Forecast Worksheet:

Kody
Graves
(35)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$359,013

Lifetime Annual Income

(@ 68):
$32,474

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$75,278

-

Up to $401,942

Lifetime Forecast

Total contributions over

33 years:
$158,400

Annual tax-free income:

$32,474

Total tax-free revenue received over

27 years:
$876,798

Your survivor benefit at the age of

95

is:

$50,487

Summary

Money received from income stream:

$876,798

Survivor benefit paid to your beneficiaries:

+ $50,487

Total Received

= $927,285

Total Contributions

- $158,400

Lifetime Tax-Free Net Yield

$768,885

*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:

August 14, 2023

TP:

1266.00

Prepared by