Forecast Worksheet:

Justine
Wagner
(30)

Roth IUL Plan Starting at

$85 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$527,927

Lifetime Annual Income

(@ 65):
$54,024

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$77,990

-

Up to $601,861

Lifetime Forecast

Total contributions over

35 years:
$147,000

Annual tax-free income:

$54,024

Total tax-free revenue received over

30 years:
$1,620,720

Your survivor benefit at the age of

95

is:

$203,682

Summary

Money received from income stream:

$1,620,720

Survivor benefit paid to your beneficiaries:

+ $203,682

Total Received

= $1,824,402

Total Contributions

- $147,000

Lifetime Tax-Free Net Yield

$1,677,402

*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 20, 2023

TP:

884.00

Prepared by