Forecast Worksheet:

Kari
Jarrett
(39)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$310,900

Lifetime Annual Income

(@ 65):
$33,096

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$75,383

-

Up to $339,095

Lifetime Forecast

Total contributions over

26 years:
$124,800

Annual tax-free income:

$33,096

Total tax-free revenue received over

30 years:
$992,880

Your survivor benefit at the age of

95

is:

$124,551

Summary

Money received from income stream:

$992,880

Survivor benefit paid to your beneficiaries:

+ $124,551

Total Received

= $1,117,431

Total Contributions

- $124,800

Lifetime Tax-Free Net Yield

$992,631

*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:

February 2, 2023

TP:

1210.65

Prepared by