Forecast Worksheet:

Kyle
Gundolf
(41)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$548,932

Lifetime Annual Income

(@ 68):
$49,716

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $614,511

Lifetime Forecast

Total contributions over

27 years:
$291,600

Annual tax-free income:

$49,716

Total tax-free revenue received over

27 years:
$1,342,332

Your survivor benefit at the age of

95

is:

$77,152

Summary

Money received from income stream:

$1,342,332

Survivor benefit paid to your beneficiaries:

+ $77,152

Total Received

= $1,419,484

Total Contributions

- $291,600

Lifetime Tax-Free Net Yield

$1,127,884

*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:

4484.00

Prepared by