Forecast Worksheet:

Dwayne
Jackson
(59)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$859 per month

/

$10,308 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 72):
$84,630

Lifetime Annual Income

(@ 72):
$5,400

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $231,144

Lifetime Forecast

Total contributions over

12 years:
$123,696

Annual tax-free income:

$16,650

Total tax-free revenue received over

23 years:
$382,950

Your survivor benefit at the age of

95

is:

$49,048

Summary

Money received from income stream:

$382,950

Survivor benefit paid to your beneficiaries:

+ $49,048

Total Received

= $431,998

Total Contributions

- $123,696

Lifetime Tax-Free Net Yield

$308,302

*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 15, 2022

TP:

6806.80

Prepared by