Forecast Worksheet:

Jasmine
Williams
(45)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$741 per month

/

$8,896 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 67):
$140,114

Lifetime Annual Income

(@ 67):
$11,898

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $511,296

Lifetime Forecast

Total contributions over

21 years:
$186,816

Annual tax-free income:

$50,382

Total tax-free revenue received over

28 years:
$1,410,696

Your survivor benefit at the age of

95

is:

$147,927

Summary

Money received from income stream:

$1,410,696

Survivor benefit paid to your beneficiaries:

+ $147,927

Total Received

= $1,558,623

Total Contributions

- $186,816

Lifetime Tax-Free Net Yield

$1,371,807

*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 8, 2022

TP:

3358.65

Prepared by