Forecast Worksheet:

Andrea
Williams
(40)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$571,814

Lifetime Annual Income

(@ 68):
$61,752

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $629,151

Lifetime Forecast

Total contributions over

28 years:
$201,600

Annual tax-free income:

$61,752

Total tax-free revenue received over

27 years:
$1,667,304

Your survivor benefit at the age of

95

is:

$97,377

Summary

Money received from income stream:

$1,667,304

Survivor benefit paid to your beneficiaries:

+ $97,377

Total Received

= $1,764,681

Total Contributions

- $201,600

Lifetime Tax-Free Net Yield

$1,563,081

*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:

February 20, 2023

TP:

2553.00

Prepared by