Forecast Worksheet:

Anthony
Thompson
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,081 per month

/

$12,970 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$172,074

Lifetime Annual Income

(@ 69):
$14,490

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $454,415

Lifetime Forecast

Total contributions over

16 years:
$207,520

Annual tax-free income:

$41,634

Total tax-free revenue received over

26 years:
$1,082,484

Your survivor benefit at the age of

95

is:

$118,207

Summary

Money received from income stream:

$1,082,484

Survivor benefit paid to your beneficiaries:

+ $118,207

Total Received

= $1,200,691

Total Contributions

- $207,520

Lifetime Tax-Free Net Yield

$993,171

*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:

September 14, 2022

TP:

5547.45

Prepared by