Forecast Worksheet:

Stephen
Franklin
(45)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,015 per month

/

$12,179 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$275,633

Lifetime Annual Income

(@ 65):
$23,490

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $583,480

Lifetime Forecast

Total contributions over

19 years:
$231,395

Annual tax-free income:

$56,268

Total tax-free revenue received over

30 years:
$1,688,040

Your survivor benefit at the age of

95

is:

$180,844

Summary

Money received from income stream:

$1,688,040

Survivor benefit paid to your beneficiaries:

+ $180,844

Total Received

= $1,868,884

Total Contributions

- $231,395

Lifetime Tax-Free Net Yield

$1,637,489

*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 1, 2022

TP:

4569.95

Prepared by