Forecast Worksheet:

Chinoso
Nwangwu
(29)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$2,436,679

Lifetime Annual Income

(@ 68):
$256,536

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$450,000

-

Up to $2,682,413

Lifetime Forecast

Total contributions over

39 years:
$514,800

Annual tax-free income:

$256,536

Total tax-free revenue received over

27 years:
$6,926,472

Your survivor benefit at the age of

95

is:

$390,272

Summary

Money received from income stream:

$6,926,472

Survivor benefit paid to your beneficiaries:

+ $390,272

Total Received

= $7,316,744

Total Contributions

- $514,800

Lifetime Tax-Free Net Yield

$6,801,944

*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 16, 2023

TP:

5918.00

Prepared by