Forecast Worksheet:

Jonathan
Hood
(33)

Roth IUL Plan Starting at

$105 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$595,092

Lifetime Annual Income

(@ 65):
$59,748

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$97,617

-

Up to $678,712

Lifetime Forecast

Total contributions over

32 years:
$192,000

Annual tax-free income:

$59,748

Total tax-free revenue received over

30 years:
$1,792,440

Your survivor benefit at the age of

95

is:

$217,065

Summary

Money received from income stream:

$1,792,440

Survivor benefit paid to your beneficiaries:

+ $217,065

Total Received

= $2,009,505

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$1,817,505

*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:

April 17, 2023

TP:

1454.00

Prepared by