Forecast Worksheet:

Nicole
James
(42)

Roth IUL Plan Starting at

$340 per month

You can contribute up to

$681 per month

/

$8,172 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$353,696

Lifetime Annual Income

(@ 69):
$30,420

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $666,927

Lifetime Forecast

Total contributions over

26 years:
$212,472

Annual tax-free income:

$71,784

Total tax-free revenue received over

26 years:
$1,866,384

Your survivor benefit at the age of

95

is:

$203,176

Summary

Money received from income stream:

$1,866,384

Survivor benefit paid to your beneficiaries:

+ $203,176

Total Received

= $2,069,560

Total Contributions

- $212,472

Lifetime Tax-Free Net Yield

$1,857,088

*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 19, 2022

TP:

3053.70

Prepared by