Forecast Worksheet:

Brian
Jetton
(49)

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

(@ 69):
$1,189,277

Lifetime Annual Income

(@ 69):
$126,180

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$367,167

-

Up to $1,297,582

Lifetime Forecast

Total contributions over

20 years:
$600,000

Annual tax-free income:

$126,180

Total tax-free revenue received over

26 years:
$3,280,680

Your survivor benefit at the age of

95

is:

$286,990

Summary

Money received from income stream:

$3,280,680

Survivor benefit paid to your beneficiaries:

+ $286,990

Total Received

= $3,567,670

Total Contributions

- $600,000

Lifetime Tax-Free Net Yield

$2,967,670

*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:

10934.23

Prepared by