Forecast Worksheet:

Andrea
Moreno
(34)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$5,226,620

Lifetime Annual Income

(@ 68):
$51,504

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $558,467

Lifetime Forecast

Total contributions over

34 years:
$204,000

Annual tax-free income:

$51,504

Total tax-free revenue received over

27 years:
$1,390,608

Your survivor benefit at the age of

95

is:

$96,158

Summary

Money received from income stream:

$1,390,608

Survivor benefit paid to your beneficiaries:

+ $96,158

Total Received

= $1,486,766

Total Contributions

- $204,000

Lifetime Tax-Free Net Yield

$1,282,766

*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:

May 29, 2023

TP:

2604.00

Prepared by