Forecast Worksheet:

Willy
Rimpel
(50)

Roth IUL Plan Starting at

$600 per month

You can contribute up to

$1,300 per month

/

$15,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$489,776

Lifetime Annual Income

(@ 68):
$51,576

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $539,092

Lifetime Forecast

Total contributions over

18 years:
$280,800

Annual tax-free income:

$51,576

Total tax-free revenue received over

27 years:
$1,392,552

Your survivor benefit at the age of

95

is:

$78,911

Summary

Money received from income stream:

$1,392,552

Survivor benefit paid to your beneficiaries:

+ $78,911

Total Received

= $1,471,463

Total Contributions

- $280,800

Lifetime Tax-Free Net Yield

$1,190,663

*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:

March 3, 2023

TP:

7160.00

Prepared by