Forecast Worksheet:

Francina
Dajae Lanaux
(50)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,492 per month

/

$17,900 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$354,702

Lifetime Annual Income

(@ 69):
$30,492

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$260,000

-

Up to $789,898

Lifetime Forecast

Total contributions over

18 years:
$322,200

Annual tax-free income:

$73,566

Total tax-free revenue received over

26 years:
$1,912,716

Your survivor benefit at the age of

95

is:

$208,254

Summary

Money received from income stream:

$1,912,716

Survivor benefit paid to your beneficiaries:

+ $208,254

Total Received

= $2,120,970

Total Contributions

- $322,200

Lifetime Tax-Free Net Yield

$1,798,770

*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 2, 2022

TP:

7395.18

Prepared by