Forecast Worksheet:

Moraya
Moini
(48)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$418,891

Lifetime Annual Income

(@ 68):
$41,172

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $489,000

Lifetime Forecast

Total contributions over

20 years:
$264,000

Annual tax-free income:

$41,172

Total tax-free revenue received over

27 years:
$1,111,644

Your survivor benefit at the age of

95

is:

$76,602

Summary

Money received from income stream:

$1,111,644

Survivor benefit paid to your beneficiaries:

+ $76,602

Total Received

= $1,188,246

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$924,246

*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:

5470.00

Prepared by