Forecast Worksheet:

Jonathan
Beatty
(39)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$866,003

Lifetime Annual Income

(@ 70):
$91,704

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$122,527

-

Up to $937,033

Lifetime Forecast

Total contributions over

31 years:
$260,400

Annual tax-free income:

$91,704

Total tax-free revenue received over

25 years:
$2,292,600

Your survivor benefit at the age of

95

is:

$188,271

Summary

Money received from income stream:

$2,292,600

Survivor benefit paid to your beneficiaries:

+ $188,271

Total Received

= $2,480,871

Total Contributions

- $260,400

Lifetime Tax-Free Net Yield

$2,220,471

*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:

January 9, 2023

TP:

2359.87

Prepared by