Forecast Worksheet:

Bakari
Campbell
(46)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$362,921

Lifetime Annual Income

(@ 68):
$34,608

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$123,890

-

Up to $405,682

Lifetime Forecast

Total contributions over

22 years:
$211,200

Annual tax-free income:

$34,608

Total tax-free revenue received over

27 years:
$934,416

Your survivor benefit at the age of

95

is:

$62,630

Summary

Money received from income stream:

$934,416

Survivor benefit paid to your beneficiaries:

+ $62,630

Total Received

= $997,046

Total Contributions

- $211,200

Lifetime Tax-Free Net Yield

$785,846

*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 12, 2023

TP:

3236.00

Prepared by