Forecast Worksheet:

William
Rancier
(64)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,400 per month

/

$16,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 76):
$236,246

Lifetime Annual Income

(@ 76):
$23,244

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$156,085

-

Up to $357,685

Lifetime Forecast

Total contributions over

12 years:
$201,600

Annual tax-free income:

$23,244

Total tax-free revenue received over

19 years:
$441,636

Your survivor benefit at the age of

95

is:

$22,000

Summary

Money received from income stream:

$441,636

Survivor benefit paid to your beneficiaries:

+ $22,000

Total Received

= $463,636

Total Contributions

- $201,600

Lifetime Tax-Free Net Yield

$262,036

*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 29, 2023

TP:

8987.00

Prepared by