Forecast Worksheet:

Ashley
Jetton
(41)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$3,000 per month

/

$36,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 61):
$1,457,242

Lifetime Annual Income

(@ 61):
$160,488

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$565,714

-

Up to $1,765,460

Lifetime Forecast

Total contributions over

20 years:
$720,000

Annual tax-free income:

$160,488

Total tax-free revenue received over

34 years:
$5,456,592

Your survivor benefit at the age of

95

is:

$1,279,816

Summary

Money received from income stream:

$5,456,592

Survivor benefit paid to your beneficiaries:

+ $1,279,816

Total Received

= $6,736,408

Total Contributions

- $720,000

Lifetime Tax-Free Net Yield

$6,016,408

*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:

December 19, 2022

TP:

9939.59

Prepared by