Forecast Worksheet:

Tracy
Gundolf
(37)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$590,525

Lifetime Annual Income

(@ 68):
$55,968

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $660,619

Lifetime Forecast

Total contributions over

31 years:
$260,400

Annual tax-free income:

$55,968

Total tax-free revenue received over

27 years:
$1,511,136

Your survivor benefit at the age of

95

is:

$90,230

Summary

Money received from income stream:

$1,511,136

Survivor benefit paid to your beneficiaries:

+ $90,230

Total Received

= $1,601,366

Total Contributions

- $260,400

Lifetime Tax-Free Net Yield

$1,340,966

*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:

October 3, 2023

TP:

3341.00

Prepared by