Forecast Worksheet:

Kim
Hunziker
(50)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$348,965

Lifetime Annual Income

(@ 67):
$37,020

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$144,265

-

Up to $387,172

Lifetime Forecast

Total contributions over

17 years:
$204,000

Annual tax-free income:

$37,020

Total tax-free revenue received over

28 years:
$1,036,560

Your survivor benefit at the age of

95

is:

$107,236

Summary

Money received from income stream:

$1,036,560

Survivor benefit paid to your beneficiaries:

+ $107,236

Total Received

= $1,143,796

Total Contributions

- $204,000

Lifetime Tax-Free Net Yield

$939,796

*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:

March 3, 2023

TP:

4992.41

Prepared by