Forecast Worksheet:

Jewell
Allen
(45)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,447 per month

/

$17,358 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$261,765

Lifetime Annual Income

(@ 66):
$22,266

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $893,604

Lifetime Forecast

Total contributions over

20 years:
$347,160

Annual tax-free income:

$88,956

Total tax-free revenue received over

29 years:
$2,579,724

Your survivor benefit at the age of

95

is:

$267,930

Summary

Money received from income stream:

$2,579,724

Survivor benefit paid to your beneficiaries:

+ $267,930

Total Received

= $2,847,654

Total Contributions

- $347,160

Lifetime Tax-Free Net Yield

$2,500,494

*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:

September 6, 2022

TP:

6528.50

Prepared by