Forecast Worksheet:

Ryan
Heitz
(34)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$3,171 per month

/

$38,051 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 56):
$642,086

Lifetime Annual Income

(@ 56):
$52,020

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$750,000

-

Up to $2,526,405

Lifetime Forecast

Total contributions over

21 years:
$799,071

Annual tax-free income:

$222,426

Total tax-free revenue received over

39 years:
$8,674,614

Your survivor benefit at the age of

95

is:

$1,311,503

Summary

Money received from income stream:

$8,674,614

Survivor benefit paid to your beneficiaries:

+ $1,311,503

Total Received

= $9,986,117

Total Contributions

- $799,071

Lifetime Tax-Free Net Yield

$9,187,046

*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 3, 2022

TP:

13209.00

Prepared by