Forecast Worksheet:

Monique
Williams
(44)

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

(@ 62):
$594,624

Lifetime Annual Income

(@ 62):
$65,328

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$264,795

-

Up to $709,318

Lifetime Forecast

Total contributions over

17 years:
$306,000

Annual tax-free income:

$65,328

Total tax-free revenue received over

33 years:
$2,155,824

Your survivor benefit at the age of

95

is:

$434,422

Summary

Money received from income stream:

$2,155,824

Survivor benefit paid to your beneficiaries:

+ $434,422

Total Received

= $2,590,246

Total Contributions

- $306,000

Lifetime Tax-Free Net Yield

$2,284,246

*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:

December 3, 2022

TP:

5248.24

Prepared by