Forecast Worksheet:

Ryan
Elkins
(34)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$503,587

Lifetime Annual Income

(@ 62):
$50,616

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$124,583

-

Up to $608,112

Lifetime Forecast

Total contributions over

28 years:
$218,400

Annual tax-free income:

$50,616

Total tax-free revenue received over

33 years:
$1,670,328

Your survivor benefit at the age of

95

is:

$333,139

Summary

Money received from income stream:

$1,670,328

Survivor benefit paid to your beneficiaries:

+ $333,139

Total Received

= $2,003,467

Total Contributions

- $218,400

Lifetime Tax-Free Net Yield

$1,785,067

*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:

July 7, 2023

TP:

1953.00

Prepared by