Forecast Worksheet:

Akeem
Bale
(44)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$568,011

Lifetime Annual Income

(@ 68):
$54,300

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $634,898

Lifetime Forecast

Total contributions over

24 years:
$316,800

Annual tax-free income:

$54,300

Total tax-free revenue received over

27 years:
$1,466,100

Your survivor benefit at the age of

95

is:

$98,904

Summary

Money received from income stream:

$1,466,100

Survivor benefit paid to your beneficiaries:

+ $98,904

Total Received

= $1,565,004

Total Contributions

- $316,800

Lifetime Tax-Free Net Yield

$1,248,204

*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 29, 2023

TP:

5960.00

Prepared by