Forecast Worksheet:

Wendy
Jackson
(48)

Roth IUL Plan Starting at

$125 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$112,996

Lifetime Annual Income

(@ 65):
$11,448

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$54,688

-

Up to $128,921

Lifetime Forecast

Total contributions over

17 years:
$71,400

Annual tax-free income:

$11,448

Total tax-free revenue received over

30 years:
$343,440

Your survivor benefit at the age of

95

is:

$43,451

Summary

Money received from income stream:

$343,440

Survivor benefit paid to your beneficiaries:

+ $43,451

Total Received

= $386,891

Total Contributions

- $71,400

Lifetime Tax-Free Net Yield

$315,491

*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:

April 13, 2023

TP:

1325.00

Prepared by