Forecast Worksheet:

Paul
Jeter
(32)

Roth IUL Plan Starting at

$120 per month

You can contribute up to

$360 per month

/

$4,320 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$609,181

Lifetime Annual Income

(@ 69):
$64,416

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$71,601

-

Up to $670,706

Lifetime Forecast

Total contributions over

36 years:
$155,520

Annual tax-free income:

$64,416

Total tax-free revenue received over

26 years:
$1,674,816

Your survivor benefit at the age of

95

is:

$393,674

Summary

Money received from income stream:

$1,674,816

Survivor benefit paid to your beneficiaries:

+ $393,674

Total Received

= $2,068,490

Total Contributions

- $155,520

Lifetime Tax-Free Net Yield

$1,912,970

*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:

December 2, 2022

TP:

1050.00

Prepared by