Forecast Worksheet:

Thomas
Cawthon
(49)

Roth IUL Plan Starting at

$1,500 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):
$780,214

Lifetime Annual Income

(@ 67):
$83,016

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$293,735

-

Up to $865,570

Lifetime Forecast

Total contributions over

18 years:
$432,000

Annual tax-free income:

$83,016

Total tax-free revenue received over

28 years:
$2,324,448

Your survivor benefit at the age of

95

is:

$239,603

Summary

Money received from income stream:

$2,324,448

Survivor benefit paid to your beneficiaries:

+ $239,603

Total Received

= $2,564,051

Total Contributions

- $432,000

Lifetime Tax-Free Net Yield

$2,132,051

*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 8, 2023

TP:

8747.43

Prepared by