Forecast Worksheet:

Jerrice
White
(28)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$517 per month

/

$6,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$469,196

Lifetime Annual Income

(@ 68):
$40,086

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$140,000

-

Up to $1,343,952

Lifetime Forecast

Total contributions over

39 years:
$241,800

Annual tax-free income:

$155,772

Total tax-free revenue received over

27 years:
$4,205,844

Your survivor benefit at the age of

95

is:

$445,776

Summary

Money received from income stream:

$4,205,844

Survivor benefit paid to your beneficiaries:

+ $445,776

Total Received

= $4,651,620

Total Contributions

- $241,800

Lifetime Tax-Free Net Yield

$4,409,820

*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 17, 2022

TP:

2051.00

Prepared by