Forecast Worksheet:

Ryan
Elkins
(34)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$362,261

Lifetime Annual Income

(@ 62):
$36,048

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$95,835

-

Up to $437,502

Lifetime Forecast

Total contributions over

28 years:
$168,000

Annual tax-free income:

$36,048

Total tax-free revenue received over

33 years:
$1,189,584

Your survivor benefit at the age of

95

is:

$216,074

Summary

Money received from income stream:

$1,189,584

Survivor benefit paid to your beneficiaries:

+ $216,074

Total Received

= $1,405,658

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$1,237,658

*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 2, 2023

TP:

1503.00

Prepared by