Forecast Worksheet:

Jake
Plunkett
(37)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$736,428

Lifetime Annual Income

(@ 68):
$77,436

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$108,878

-

Up to $810,781

Lifetime Forecast

Total contributions over

31 years:
$223,200

Annual tax-free income:

$77,436

Total tax-free revenue received over

27 years:
$2,090,772

Your survivor benefit at the age of

95

is:

$117,921

Summary

Money received from income stream:

$2,090,772

Survivor benefit paid to your beneficiaries:

+ $117,921

Total Received

= $2,208,693

Total Contributions

- $223,200

Lifetime Tax-Free Net Yield

$1,985,493

*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:

March 22, 2023

TP:

1948.00

Prepared by