Forecast Worksheet:

Wil
Gardner
(49)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,250 per month

/

$15,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$650,770

Lifetime Annual Income

(@ 70):
$68,940

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$183,587

-

Up to $704,098

Lifetime Forecast

Total contributions over

21 years:
$315,000

Annual tax-free income:

$68,940

Total tax-free revenue received over

25 years:
$1,723,500

Your survivor benefit at the age of

95

is:

$142,036

Summary

Money received from income stream:

$1,723,500

Survivor benefit paid to your beneficiaries:

+ $142,036

Total Received

= $1,865,536

Total Contributions

- $315,000

Lifetime Tax-Free Net Yield

$1,550,536

*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:

January 5, 2023

TP:

5467.22

Prepared by