Forecast Worksheet:

Solomon
Orr
(35)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$22,032

Lifetime Annual Income

(@ 62):
$23,148

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$65,869

-

Up to $281,641

Lifetime Forecast

Total contributions over

27 years:
$113,400

Annual tax-free income:

$23,148

Total tax-free revenue received over

33 years:
$763,884

Your survivor benefit at the age of

95

is:

$131,586

Summary

Money received from income stream:

$763,884

Survivor benefit paid to your beneficiaries:

+ $131,586

Total Received

= $895,470

Total Contributions

- $113,400

Lifetime Tax-Free Net Yield

$782,070

*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:

June 27, 2023

TP:

1066.00

Prepared by