Forecast Worksheet:

Janice
Brown
(54)

Roth IUL Plan Starting at

$1,500 per month

You can contribute up to

$3,000 per month

/

$36,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$652,325

Lifetime Annual Income

(@ 68):
$64,056

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$421,347

-

Up to $925,347

Lifetime Forecast

Total contributions over

14 years:
$504,000

Annual tax-free income:

$64,056

Total tax-free revenue received over

27 years:
$1,729,512

Your survivor benefit at the age of

95

is:

$119,768

Summary

Money received from income stream:

$1,729,512

Survivor benefit paid to your beneficiaries:

+ $119,768

Total Received

= $1,849,280

Total Contributions

- $504,000

Lifetime Tax-Free Net Yield

$1,345,280

*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:

June 26, 2023

TP:

13336.00

Prepared by