Forecast Worksheet:

Belal
Elnagger
(37)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$717,860

Lifetime Annual Income

(@ 68):
$75,480

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$165,000

-

Up to $790,342

Lifetime Forecast

Total contributions over

31 years:
$223,200

Annual tax-free income:

$75,480

Total tax-free revenue received over

27 years:
$2,037,960

Your survivor benefit at the age of

95

is:

$114,950

Summary

Money received from income stream:

$2,037,960

Survivor benefit paid to your beneficiaries:

+ $114,950

Total Received

= $2,152,910

Total Contributions

- $223,200

Lifetime Tax-Free Net Yield

$1,929,710

*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:

February 13, 2023

TP:

2952.00

Prepared by