Forecast Worksheet:

Fredrick
Jett
(41)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$1,268,515

Lifetime Annual Income

(@ 70):
$134,292

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$202,784

-

Up to $1,372,485

Lifetime Forecast

Total contributions over

29 years:
$417,600

Annual tax-free income:

$134,292

Total tax-free revenue received over

25 years:
$3,357,300

Your survivor benefit at the age of

95

is:

$276,217

Summary

Money received from income stream:

$3,357,300

Survivor benefit paid to your beneficiaries:

+ $276,217

Total Received

= $3,633,517

Total Contributions

- $417,600

Lifetime Tax-Free Net Yield

$3,215,917

*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 27, 2022

TP:

4250.35

Prepared by