Forecast Worksheet:

Belal
Elnagger
(37)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$869,367

Lifetime Annual Income

(@ 68):
$87,876

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$165,000

-

Up to $959,222

Lifetime Forecast

Total contributions over

31 years:
$279,000

Annual tax-free income:

$87,876

Total tax-free revenue received over

27 years:
$2,372,652

Your survivor benefit at the age of

95

is:

$133,995

Summary

Money received from income stream:

$2,372,652

Survivor benefit paid to your beneficiaries:

+ $133,995

Total Received

= $2,506,647

Total Contributions

- $279,000

Lifetime Tax-Free Net Yield

$2,227,647

*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:

March 31, 2023

TP:

2952.00

Prepared by