Forecast Worksheet:

Kim
Clayton
(42)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$397,402

Lifetime Annual Income

(@ 65):
$41,628

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$118,625

-

Up to $562,901

Lifetime Forecast

Total contributions over

23 years:
$179,400

Annual tax-free income:

$41,628

Total tax-free revenue received over

30 years:
$1,248,840

Your survivor benefit at the age of

95

is:

$164,659

Summary

Money received from income stream:

$1,248,840

Survivor benefit paid to your beneficiaries:

+ $164,659

Total Received

= $1,413,499

Total Contributions

- $179,400

Lifetime Tax-Free Net Yield

$1,234,099

*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:

April 7, 2023

TP:

2173.00

Prepared by