Forecast Worksheet:

Andrea
Williams
(40)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$474,822

Lifetime Annual Income

(@ 68):
$51,252

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $522,454

Lifetime Forecast

Total contributions over

28 years:
$168,000

Annual tax-free income:

$51,252

Total tax-free revenue received over

27 years:
$1,383,804

Your survivor benefit at the age of

95

is:

$80,926

Summary

Money received from income stream:

$1,383,804

Survivor benefit paid to your beneficiaries:

+ $80,926

Total Received

= $1,464,730

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$1,296,730

*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:

2128.00

Prepared by