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):
$960,272

Lifetime Annual Income

(@ 66):
$102,708

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$315,217

-

Up to $1,092,195

Lifetime Forecast

Total contributions over

20 years:
$480,000

Annual tax-free income:

$102,708

Total tax-free revenue received over

29 years:
$2,978,532

Your survivor benefit at the age of

95

is:

$386,259

Summary

Money received from income stream:

$2,978,532

Survivor benefit paid to your beneficiaries:

+ $386,259

Total Received

= $3,364,791

Total Contributions

- $480,000

Lifetime Tax-Free Net Yield

$2,884,791

*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:

7675.53

Prepared by