Forecast Worksheet:

Janell
Moore
(53)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,500 per month

/

$30,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$845,982

Lifetime Annual Income

(@ 69):
$91,200

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$359,861

-

Up to $914,794

Lifetime Forecast

Total contributions over

15 years:
$450,000

Annual tax-free income:

$91,200

Total tax-free revenue received over

26 years:
$2,371,200

Your survivor benefit at the age of

95

is:

$116,086

Summary

Money received from income stream:

$2,371,200

Survivor benefit paid to your beneficiaries:

+ $116,086

Total Received

= $2,487,286

Total Contributions

- $450,000

Lifetime Tax-Free Net Yield

$2,037,286

*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:

November 21, 2022

TP:

10947.00

Prepared by