Forecast Worksheet:

Leah
Ngure
(41)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,500 per month

/

$30,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$1,706,190

Lifetime Annual Income

(@ 68):
$168,624

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$470,863

-

Up to $1,905,504

Lifetime Forecast

Total contributions over

27 years:
$810,000

Annual tax-free income:

$168,624

Total tax-free revenue received over

27 years:
$4,552,848

Your survivor benefit at the age of

95

is:

$315,775

Summary

Money received from income stream:

$4,552,848

Survivor benefit paid to your beneficiaries:

+ $315,775

Total Received

= $4,868,623

Total Contributions

- $810,000

Lifetime Tax-Free Net Yield

$4,058,623

*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:

May 8, 2023

TP:

8353.00

Prepared by