Forecast Worksheet:

Jonathan
Lopez
(12)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,002 per month

/

$12,025 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$4,514,466

Lifetime Annual Income

(@ 69):
$373,806

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$400,000

-

Up to $8,091,598

Lifetime Forecast

Total contributions over

56 years:
$673,400

Annual tax-free income:

$926,532

Total tax-free revenue received over

26 years:
$24,089,832

Your survivor benefit at the age of

95

is:

$2,614,689

Summary

Money received from income stream:

$24,089,832

Survivor benefit paid to your beneficiaries:

+ $2,614,689

Total Received

= $26,704,521

Total Contributions

- $673,400

Lifetime Tax-Free Net Yield

$26,031,121

*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 16, 2022

TP:

5178.80

Prepared by