Forecast Worksheet:

William
Bowden
(52)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$721 per month

/

$8,646 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$112,157

Lifetime Annual Income

(@ 70):
$9,468

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $328,461

Lifetime Forecast

Total contributions over

17 years:
$146,982

Annual tax-free income:

$31,500

Total tax-free revenue received over

25 years:
$787,500

Your survivor benefit at the age of

95

is:

$89,301

Summary

Money received from income stream:

$787,500

Survivor benefit paid to your beneficiaries:

+ $89,301

Total Received

= $876,801

Total Contributions

- $146,982

Lifetime Tax-Free Net Yield

$729,819

*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:

September 7, 2022

TP:

3677.00

Prepared by