Forecast Worksheet:

Stewart
Earnshaw
(48)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$623,914

Lifetime Annual Income

(@ 70):
$66,045

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$419,769

-

Up to $540,070

Lifetime Forecast

Total contributions over

21 years:
$252,000

Annual tax-free income:

$66,045

Total tax-free revenue received over

25 years:
$1,651,125

Your survivor benefit at the age of

95

is:

$108,643

Summary

Money received from income stream:

$1,651,125

Survivor benefit paid to your beneficiaries:

+ $108,643

Total Received

= $1,759,768

Total Contributions

- $252,000

Lifetime Tax-Free Net Yield

$1,507,768

*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:

October 31, 2022

TP:

11930.00

Prepared by