Forecast Worksheet:

Michael
Hammond
(53)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,568 per month

/

$30,817 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$334,758

Lifetime Annual Income

(@ 70):
$28,188

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $1,091,271

Lifetime Forecast

Total contributions over

16 years:
$493,072

Annual tax-free income:

$102,690

Total tax-free revenue received over

25 years:
$2,567,250

Your survivor benefit at the age of

95

is:

$290,684

Summary

Money received from income stream:

$2,567,250

Survivor benefit paid to your beneficiaries:

+ $290,684

Total Received

= $2,857,934

Total Contributions

- $493,072

Lifetime Tax-Free Net Yield

$2,364,862

*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:

July 25, 2022

TP:

13515.95

Prepared by