Forecast Worksheet:

Janice
Brown
(54)

Roth IUL Plan Starting at

$1,200 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$434,103

Lifetime Annual Income

(@ 68):
$42,576

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$280,426

-

Up to $616,426

Lifetime Forecast

Total contributions over

14 years:
$336,000

Annual tax-free income:

$42,576

Total tax-free revenue received over

27 years:
$1,149,552

Your survivor benefit at the age of

95

is:

$79,509

Summary

Money received from income stream:

$1,149,552

Survivor benefit paid to your beneficiaries:

+ $79,509

Total Received

= $1,229,061

Total Contributions

- $336,000

Lifetime Tax-Free Net Yield

$893,061

*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:

June 27, 2023

TP:

8875.00

Prepared by