Forecast Worksheet:

Tyessa
Fuqua
(25)

Roth IUL Plan Starting at

$55 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$1,244,642

Lifetime Annual Income

(@ 65):
$135,312

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$127,020

-

Up to $1,415,547

Lifetime Forecast

Total contributions over

39 years:
$234,000

Annual tax-free income:

$135,312

Total tax-free revenue received over

30 years:
$4,059,360

Your survivor benefit at the age of

95

is:

$541,264

Summary

Money received from income stream:

$4,059,360

Survivor benefit paid to your beneficiaries:

+ $541,264

Total Received

= $4,600,624

Total Contributions

- $234,000

Lifetime Tax-Free Net Yield

$4,366,624

*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:

November 14, 2022

TP:

1224.47

Prepared by