Forecast Worksheet:

Blake
Bentley
(26)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$33 per month

/

$400 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 52):
$245,685

Lifetime Annual Income

(@ 52):
$24,804

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$88,802

-

Up to $412,687

Lifetime Forecast

Total contributions over

26 years:
$10,400

Annual tax-free income:

$24,804

Total tax-free revenue received over

43 years:
$1,066,572

Your survivor benefit at the age of

95

is:

$753,320

Summary

Money received from income stream:

$1,066,572

Survivor benefit paid to your beneficiaries:

+ $753,320

Total Received

= $1,819,892

Total Contributions

- $10,400

Lifetime Tax-Free Net Yield

$1,809,492

*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 14, 0023

TP:

1034.00

Prepared by