Forecast Worksheet:

Caleb
Lloyd
(23)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$300 per month

/

$3,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$585,979

Lifetime Annual Income

(@ 68):
$54,072

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $655,940

Lifetime Forecast

Total contributions over

45 years:
$162,000

Annual tax-free income:

$54,072

Total tax-free revenue received over

27 years:
$1,459,944

Your survivor benefit at the age of

95

is:

$84,975

Summary

Money received from income stream:

$1,459,944

Survivor benefit paid to your beneficiaries:

+ $84,975

Total Received

= $1,544,919

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$1,382,919

*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 30, 2023

TP:

1254.00

Prepared by