Forecast Worksheet:

Kristine
Glaze
(39)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 63):
$410,639

Lifetime Annual Income

(@ 63):
$40,332

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $458,757

Lifetime Forecast

Total contributions over

24 years:
$172,800

Annual tax-free income:

$40,332

Total tax-free revenue received over

32 years:
$1,290,624

Your survivor benefit at the age of

95

is:

$75,188

Summary

Money received from income stream:

$1,290,624

Survivor benefit paid to your beneficiaries:

+ $75,188

Total Received

= $1,365,812

Total Contributions

- $172,800

Lifetime Tax-Free Net Yield

$1,193,012

*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:

May 24, 2023

TP:

2853.00

Prepared by