Forecast Worksheet:

Andy
Braaflat
(34)

Roth IUL Plan Starting at

$800 per month

You can contribute up to

$1,600 per month

/

$19,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$2,646,149

Lifetime Annual Income

(@ 69):
$278,784

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$500,000

-

Up to $2,888,523

Lifetime Forecast

Total contributions over

35 years:
$672,000

Annual tax-free income:

$278,784

Total tax-free revenue received over

26 years:
$7,248,384

Your survivor benefit at the age of

95

is:

$348,247

Summary

Money received from income stream:

$7,248,384

Survivor benefit paid to your beneficiaries:

+ $348,247

Total Received

= $7,596,631

Total Contributions

- $672,000

Lifetime Tax-Free Net Yield

$6,924,631

*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:

January 11, 2023

TP:

7840.00

Prepared by