Forecast Worksheet:

Louvinson
Saint Jean
(37)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$583 per month

/

$6,994 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$276,783

Lifetime Annual Income

(@ 69):
$23,706

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $814,058

Lifetime Forecast

Total contributions over

31 years:
$216,814

Annual tax-free income:

$95,508

Total tax-free revenue received over

26 years:
$2,483,208

Your survivor benefit at the age of

95

is:

$270,227

Summary

Money received from income stream:

$2,483,208

Survivor benefit paid to your beneficiaries:

+ $270,227

Total Received

= $2,753,435

Total Contributions

- $216,814

Lifetime Tax-Free Net Yield

$2,536,621

*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:

October 12, 2022

TP:

2451.38

Prepared by