Forecast Worksheet:

John
Smith
(26)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$507 per month

/

$6,079 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$197,390

Lifetime Annual Income

(@ 70):
$16,326

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$101,535

-

Up to $495,260

Lifetime Forecast

Total contributions over

43 years:
$261,397

Annual tax-free income:

$2,176,988

Total tax-free revenue received over

25 years:
$54,424,700

Your survivor benefit at the age of

95

is:

$151,351

Summary

Money received from income stream:

$54,424,700

Survivor benefit paid to your beneficiaries:

+ $151,351

Total Received

= $54,576,051

Total Contributions

- $261,397

Lifetime Tax-Free Net Yield

$54,314,654

*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:

July 23, 2022

TP:

6789.00

Prepared by