Forecast Worksheet:

Jonita
Williams
(53)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,664 per month

/

$31,968 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$291,839

Lifetime Annual Income

(@ 69):
$22,487

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$425,000

-

Up to $1,119,034

Lifetime Forecast

Total contributions over

15 years:
$479,520

Annual tax-free income:

$93,906

Total tax-free revenue received over

26 years:
$2,441,556

Your survivor benefit at the age of

95

is:

$300,170

Summary

Money received from income stream:

$2,441,556

Survivor benefit paid to your beneficiaries:

+ $300,170

Total Received

= $2,741,726

Total Contributions

- $479,520

Lifetime Tax-Free Net Yield

$2,262,206

*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 24, 2022

TP:

14036.05

Prepared by