Forecast Worksheet:

John
Moore
(40)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$228 per month

/

$2,738 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$132,761

Lifetime Annual Income

(@ 68):
$13,080

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$142,109

-

Up to $146,669

Lifetime Forecast

Total contributions over

28 years:
$76,664

Annual tax-free income:

$13,080

Total tax-free revenue received over

27 years:
$353,160

Your survivor benefit at the age of

95

is:

$64,047

Summary

Money received from income stream:

$353,160

Survivor benefit paid to your beneficiaries:

+ $64,047

Total Received

= $417,207

Total Contributions

- $76,664

Lifetime Tax-Free Net Yield

$340,543

*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 6, 2023

TP:

2115.00

Prepared by