Forecast Worksheet:

Charles
Jenkins
(41)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 65):
$269,026

Lifetime Annual Income

(@ 65):
$26,196

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$84,498

-

Up to $309,735

Lifetime Forecast

Total contributions over

24 years:
$144,000

Annual tax-free income:

$26,196

Total tax-free revenue received over

30 years:
$785,880

Your survivor benefit at the age of

95

is:

$110,046

Summary

Money received from income stream:

$785,880

Survivor benefit paid to your beneficiaries:

+ $110,046

Total Received

= $895,926

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$751,926

*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:

August 18, 2023

TP:

1771.00

Prepared by