Forecast Worksheet:

Trevor
Jaha
(45)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$866,213

Lifetime Annual Income

(@ 67):
$92,124

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$236,415

-

Up to $961,774

Lifetime Forecast

Total contributions over

22 years:
$396,000

Annual tax-free income:

$92,124

Total tax-free revenue received over

28 years:
$2,579,472

Your survivor benefit at the age of

95

is:

$266,157

Summary

Money received from income stream:

$2,579,472

Survivor benefit paid to your beneficiaries:

+ $266,157

Total Received

= $2,845,629

Total Contributions

- $396,000

Lifetime Tax-Free Net Yield

$2,449,629

*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:

January 26, 2023

TP:

5756.71

Prepared by