Forecast Worksheet:

Christina
Campbell
(52)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$84,618

Lifetime Annual Income

(@ 70):
$7,845

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$87,039

-

Up to $238,640

Lifetime Forecast

Total contributions over

17 years:
$122,400

Annual tax-free income:

$29,010

Total tax-free revenue received over

25 years:
$725,250

Your survivor benefit at the age of

95

is:

$47,916

Summary

Money received from income stream:

$725,250

Survivor benefit paid to your beneficiaries:

+ $47,916

Total Received

= $773,166

Total Contributions

- $122,400

Lifetime Tax-Free Net Yield

$650,766

*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:

November 9, 2022

TP:

2535.45

Prepared by