Forecast Worksheet:

Tanisha
Dorsey
(46)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$395,621

Lifetime Annual Income

(@ 68):
$42,600

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$145,000

-

Up to $435,321

Lifetime Forecast

Total contributions over

22 years:
$184,800

Annual tax-free income:

$42,600

Total tax-free revenue received over

27 years:
$1,150,200

Your survivor benefit at the age of

95

is:

$66,972

Summary

Money received from income stream:

$1,150,200

Survivor benefit paid to your beneficiaries:

+ $66,972

Total Received

= $1,217,172

Total Contributions

- $184,800

Lifetime Tax-Free Net Yield

$1,032,372

*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:

February 7, 2023

TP:

3170.00

Prepared by