Forecast Worksheet:

Terryl
Barnes
(37)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$490,772

Lifetime Annual Income

(@ 62):
$52,932

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$117,951

-

Up to $585,381

Lifetime Forecast

Total contributions over

25 years:
$195,000

Annual tax-free income:

$52,932

Total tax-free revenue received over

33 years:
$1,746,756

Your survivor benefit at the age of

95

is:

$306,223

Summary

Money received from income stream:

$1,746,756

Survivor benefit paid to your beneficiaries:

+ $306,223

Total Received

= $2,052,979

Total Contributions

- $195,000

Lifetime Tax-Free Net Yield

$1,857,979

*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:

March 22, 2023

TP:

2072.00

Prepared by