Forecast Worksheet:

Hilda
LaFrance Hamilton
(56)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,250 per month

/

$15,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$313,293

Lifetime Annual Income

(@ 70):
$34,044

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$168,426

-

Up to $378,426

Lifetime Forecast

Total contributions over

14 years:
$210,000

Annual tax-free income:

$34,044

Total tax-free revenue received over

25 years:
$851,100

Your survivor benefit at the age of

95

is:

$70,469

Summary

Money received from income stream:

$851,100

Survivor benefit paid to your beneficiaries:

+ $70,469

Total Received

= $921,569

Total Contributions

- $210,000

Lifetime Tax-Free Net Yield

$711,569

*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 18, 2023

TP:

5617.01

Prepared by