Forecast Worksheet:

Latasha
Rasheed
(38)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$449 per month

/

$5,382 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$135,111

Lifetime Annual Income

(@ 65):
$11,574

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$110,000

-

Up to $454,123

Lifetime Forecast

Total contributions over

26 years:
$139,932

Annual tax-free income:

$47,916

Total tax-free revenue received over

30 years:
$1,437,480

Your survivor benefit at the age of

95

is:

$153,735

Summary

Money received from income stream:

$1,437,480

Survivor benefit paid to your beneficiaries:

+ $153,735

Total Received

= $1,591,215

Total Contributions

- $139,932

Lifetime Tax-Free Net Yield

$1,451,283

*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:

September 6, 2022

TP:

1914.00

Prepared by