Forecast Worksheet:

Akeem
Bale
(44)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$773,944

Lifetime Annual Income

(@ 68):
$74,040

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $865,034

Lifetime Forecast

Total contributions over

24 years:
$432,000

Annual tax-free income:

$74,040

Total tax-free revenue received over

27 years:
$1,999,080

Your survivor benefit at the age of

95

is:

$134,870

Summary

Money received from income stream:

$1,999,080

Survivor benefit paid to your beneficiaries:

+ $134,870

Total Received

= $2,133,950

Total Contributions

- $432,000

Lifetime Tax-Free Net Yield

$1,701,950

*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 28, 2023

TP:

8344.00

Prepared by