Forecast Worksheet:

Kristine
Solms
(54)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$44,864

Lifetime Annual Income

(@ 67):
$48,336

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$280,672

-

Up to $592,672

Lifetime Forecast

Total contributions over

13 years:
$312,000

Annual tax-free income:

$48,336

Total tax-free revenue received over

28 years:
$1,353,408

Your survivor benefit at the age of

95

is:

$144,388

Summary

Money received from income stream:

$1,353,408

Survivor benefit paid to your beneficiaries:

+ $144,388

Total Received

= $1,497,796

Total Contributions

- $312,000

Lifetime Tax-Free Net Yield

$1,185,796

*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:

February 13, 2023

TP:

8863.62

Prepared by