Forecast Worksheet:

Arthur
Willis
(53)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$274,282

Lifetime Annual Income

(@ 70):
$28,980

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$109,332

-

Up to $296,723

Lifetime Forecast

Total contributions over

16 years:
$153,600

Annual tax-free income:

$28,980

Total tax-free revenue received over

25 years:
$724,500

Your survivor benefit at the age of

95

is:

$59,504

Summary

Money received from income stream:

$724,500

Survivor benefit paid to your beneficiaries:

+ $59,504

Total Received

= $784,004

Total Contributions

- $153,600

Lifetime Tax-Free Net Yield

$630,404

*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:

3849.58

Prepared by