Forecast Worksheet:

Terrance
Whittle
(51)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$85,000

Lifetime Annual Income

(@ 70):
$8,520

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$85,017

-

Up to $298,248

Lifetime Forecast

Total contributions over

18 years:
$129,600

Annual tax-free income:

$29,025

Total tax-free revenue received over

25 years:
$725,625

Your survivor benefit at the age of

95

is:

$24,121

Summary

Money received from income stream:

$725,625

Survivor benefit paid to your beneficiaries:

+ $24,121

Total Received

= $749,746

Total Contributions

- $129,600

Lifetime Tax-Free Net Yield

$620,146

*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 25, 2022

TP:

2762.00

Prepared by