Forecast Worksheet:

Arthur
Willis
(53)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$517,772

Lifetime Annual Income

(@ 70):
$54,828

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$204,992

-

Up to $560,024

Lifetime Forecast

Total contributions over

16 years:
$288,000

Annual tax-free income:

$54,828

Total tax-free revenue received over

25 years:
$1,370,700

Your survivor benefit at the age of

95

is:

$112,446

Summary

Money received from income stream:

$1,370,700

Survivor benefit paid to your beneficiaries:

+ $112,446

Total Received

= $1,483,146

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$1,195,146

*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:

7217.77

Prepared by