Forecast Worksheet:

Melissa
Braaflat
(40)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$1,034,466

Lifetime Annual Income

(@ 69):
$111,732

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $1,128,499

Lifetime Forecast

Total contributions over

29 years:
$348,000

Annual tax-free income:

$111,732

Total tax-free revenue received over

26 years:
$2,905,032

Your survivor benefit at the age of

95

is:

$140,936

Summary

Money received from income stream:

$2,905,032

Survivor benefit paid to your beneficiaries:

+ $140,936

Total Received

= $3,045,968

Total Contributions

- $348,000

Lifetime Tax-Free Net Yield

$2,697,968

*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:

4681.00

Prepared by