Forecast Worksheet:

Samiyah
Barnes
(39)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$784,443

Lifetime Annual Income

(@ 68):
$84,504

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $863,151

Lifetime Forecast

Total contributions over

29 years:
$261,000

Annual tax-free income:

$84,504

Total tax-free revenue received over

27 years:
$2,281,608

Your survivor benefit at the age of

95

is:

$132,684

Summary

Money received from income stream:

$2,281,608

Survivor benefit paid to your beneficiaries:

+ $132,684

Total Received

= $2,414,292

Total Contributions

- $261,000

Lifetime Tax-Free Net Yield

$2,153,292

*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:

January 27, 2023

TP:

2853.00

Prepared by