Forecast Worksheet:

Timothy
Champion
(51)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$147,449

Lifetime Annual Income

(@ 62):
$13,536

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$141,619

-

Up to $273,619

Lifetime Forecast

Total contributions over

11 years:
$132,000

Annual tax-free income:

$13,536

Total tax-free revenue received over

33 years:
$446,688

Your survivor benefit at the age of

95

is:

$75,881

Summary

Money received from income stream:

$446,688

Survivor benefit paid to your beneficiaries:

+ $75,881

Total Received

= $522,569

Total Contributions

- $132,000

Lifetime Tax-Free Net Yield

$390,569

*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:

September 14, 2023

TP:

4710.00

Prepared by