Forecast Worksheet:

James
Junek
(10)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$1,499,741

Lifetime Annual Income

(@ 68):
$139,260

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$104,656

-

Up to $1,678,421

Lifetime Forecast

Total contributions over

58 years:
$243,600

Annual tax-free income:

$139,260

Total tax-free revenue received over

27 years:
$3,760,020

Your survivor benefit at the age of

95

is:

$219,905

Summary

Money received from income stream:

$3,760,020

Survivor benefit paid to your beneficiaries:

+ $219,905

Total Received

= $3,979,925

Total Contributions

- $243,600

Lifetime Tax-Free Net Yield

$3,736,325

*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:

October 3, 2023

TP:

479.00

Prepared by