Forecast Worksheet:

Tomothy
Dixon
(48)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,890 per month

/

$22,683 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$414,645

Lifetime Annual Income

(@ 65):
$35,442

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $801,118

Lifetime Forecast

Total contributions over

16 years:
$362,922

Annual tax-free income:

$77,220

Total tax-free revenue received over

30 years:
$2,316,600

Your survivor benefit at the age of

95

is:

$247,652

Summary

Money received from income stream:

$2,316,600

Survivor benefit paid to your beneficiaries:

+ $247,652

Total Received

= $2,564,252

Total Contributions

- $362,922

Lifetime Tax-Free Net Yield

$2,201,330

*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 29, 2022

TP:

9092.10

Prepared by