Forecast Worksheet:

Brian
Jetton
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,500 per month

/

$30,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$1,186,603

Lifetime Annual Income

(@ 70):
$125,712

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$360,653

-

Up to $128,684

Lifetime Forecast

Total contributions over

20 years:
$600,000

Annual tax-free income:

$125,712

Total tax-free revenue received over

25 years:
$3,142,800

Your survivor benefit at the age of

95

is:

$258,069

Summary

Money received from income stream:

$3,142,800

Survivor benefit paid to your beneficiaries:

+ $258,069

Total Received

= $3,400,869

Total Contributions

- $600,000

Lifetime Tax-Free Net Yield

$2,800,869

*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 16, 2023

TP:

11230.73

Prepared by