Forecast Worksheet:

Timothy
McCaghren
(39)

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):
$586,275

Lifetime Annual Income

(@ 68):
$53,844

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $656,294

Lifetime Forecast

Total contributions over

29 years:
$278,400

Annual tax-free income:

$53,844

Total tax-free revenue received over

27 years:
$1,453,788

Your survivor benefit at the age of

95

is:

$84,229

Summary

Money received from income stream:

$1,453,788

Survivor benefit paid to your beneficiaries:

+ $84,229

Total Received

= $1,538,017

Total Contributions

- $278,400

Lifetime Tax-Free Net Yield

$1,259,617

*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:

September 29, 2023

TP:

3918.00

Prepared by