Forecast Worksheet:

James
Janak
(37)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 62):
$269,626

Lifetime Annual Income

(@ 62):
$27,360

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$72,588

-

Up to $322,684

Lifetime Forecast

Total contributions over

25 years:
$120,000

Annual tax-free income:

$27,360

Total tax-free revenue received over

33 years:
$902,880

Your survivor benefit at the age of

95

is:

$144,534

Summary

Money received from income stream:

$902,880

Survivor benefit paid to your beneficiaries:

+ $144,534

Total Received

= $1,047,414

Total Contributions

- $120,000

Lifetime Tax-Free Net Yield

$927,414

*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:

April 19, 2023

TP:

1594.00

Prepared by