Forecast Worksheet:

Jason
Weber
(31)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$478,410

Lifetime Annual Income

(@ 62):
$48,120

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$101,288

-

Up to $577,725

Lifetime Forecast

Total contributions over

31 years:
$186,000

Annual tax-free income:

$48,120

Total tax-free revenue received over

33 years:
$1,587,960

Your survivor benefit at the age of

95

is:

$318,764

Summary

Money received from income stream:

$1,587,960

Survivor benefit paid to your beneficiaries:

+ $318,764

Total Received

= $1,906,724

Total Contributions

- $186,000

Lifetime Tax-Free Net Yield

$1,720,724

*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:

July 26, 2023

TP:

1435.00

Prepared by