Forecast Worksheet:

Timothy
Dixon
(48)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$404,871

Lifetime Annual Income

(@ 65):
$42,600

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$224,265

-

Up to $701,916

Lifetime Forecast

Total contributions over

16 years:
$288,000

Annual tax-free income:

$67,365

Total tax-free revenue received over

30 years:
$2,020,950

Your survivor benefit at the age of

95

is:

$146,614

Summary

Money received from income stream:

$2,020,950

Survivor benefit paid to your beneficiaries:

+ $146,614

Total Received

= $2,167,564

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$1,879,564

*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:

October 25, 2022

TP:

6374.00

Prepared by