Forecast Worksheet:

Shamaine
Cash
(37)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$836 per month

/

$10,029 per year

Based on Max Funding - Illustrated Rate

750%

Projected Accumulation

(@ 65):
$238,145

Lifetime Annual Income

(@ 65):
$20,268

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$180,000

-

Up to $883,788

Lifetime Forecast

Total contributions over

27 years:
$270,773

Annual tax-free income:

$97,020

Total tax-free revenue received over

30 years:
$2,910,600

Your survivor benefit at the age of

95

is:

$311,351

Summary

Money received from income stream:

$2,910,600

Survivor benefit paid to your beneficiaries:

+ $311,351

Total Received

= $3,221,951

Total Contributions

- $270,773

Lifetime Tax-Free Net Yield

$2,951,178

*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:

July 27, 2022

TP:

3511.80

Prepared by