Forecast Worksheet:

Jewell
Allen
(45)

Roth IUL Plan Starting at

$1,250 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$980,433

Lifetime Annual Income

(@ 66):
$84,876

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$347,788

-

Up to $1,260,388

Lifetime Forecast

Total contributions over

20 years:
$480,000

Annual tax-free income:

$84,876

Total tax-free revenue received over

29 years:
$2,461,404

Your survivor benefit at the age of

95

is:

$387,870

Summary

Money received from income stream:

$2,461,404

Survivor benefit paid to your beneficiaries:

+ $387,870

Total Received

= $2,849,274

Total Contributions

- $480,000

Lifetime Tax-Free Net Yield

$2,369,274

*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 5, 2022

TP:

9082.14

Prepared by