Forecast Worksheet:

George
Boulanger
(22)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$353 per month

/

$4,233 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$300,303

Lifetime Annual Income

(@ 65):
$25,740

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$110,000

-

Up to $1,193,854

Lifetime Forecast

Total contributions over

42 years:
$177,786

Annual tax-free income:

$133,506

Total tax-free revenue received over

30 years:
$4,005,180

Your survivor benefit at the age of

95

is:

$428,378

Summary

Money received from income stream:

$4,005,180

Survivor benefit paid to your beneficiaries:

+ $428,378

Total Received

= $4,433,558

Total Contributions

- $177,786

Lifetime Tax-Free Net Yield

$4,255,772

*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:

August 8, 2022

TP:

1381.38

Prepared by