Forecast Worksheet:

Tartanisha
Blaze
(40)

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

7%

Projected Accumulation

(@ 68):
$492,788

Lifetime Annual Income

(@ 68):
$48,612

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $550,444

Lifetime Forecast

Total contributions over

28 years:
$235,200

Annual tax-free income:

$48,612

Total tax-free revenue received over

27 years:
$1,312,524

Your survivor benefit at the age of

95

is:

$91,141

Summary

Money received from income stream:

$1,312,524

Survivor benefit paid to your beneficiaries:

+ $91,141

Total Received

= $1,403,665

Total Contributions

- $235,200

Lifetime Tax-Free Net Yield

$1,168,465

*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:

July 10, 2023

TP:

3404.00

Prepared by