Forecast Worksheet:

Donta
Frazier
(49)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$420,235

Lifetime Annual Income

(@ 69):
$45,168

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $458,525

Lifetime Forecast

Total contributions over

19 years:
$205,200

Annual tax-free income:

$45,168

Total tax-free revenue received over

26 years:
$1,174,368

Your survivor benefit at the age of

95

is:

$56,562

Summary

Money received from income stream:

$1,174,368

Survivor benefit paid to your beneficiaries:

+ $56,562

Total Received

= $1,230,930

Total Contributions

- $205,200

Lifetime Tax-Free Net Yield

$1,025,730

*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:

November 22, 2022

TP:

4468.00

Prepared by