Forecast Worksheet:

Jesus
Moreno
(55)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,017 per month

/

$24,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 71):
$299,420

Lifetime Annual Income

(@ 71):
$25,290

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$265,000

-

Up to $761,413

Lifetime Forecast

Total contributions over

15 years:
$363,000

Annual tax-free income:

$68,130

Total tax-free revenue received over

24 years:
$1,635,120

Your survivor benefit at the age of

95

is:

$195,064

Summary

Money received from income stream:

$1,635,120

Survivor benefit paid to your beneficiaries:

+ $195,064

Total Received

= $1,830,184

Total Contributions

- $363,000

Lifetime Tax-Free Net Yield

$1,467,184

*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:

August 2, 2022

TP:

11235.47

Prepared by