Forecast Worksheet:

Joey
Tapia
(54)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$369,305

Lifetime Annual Income

(@ 70):
$39,084

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$161,034

-

Up to $399,452

Lifetime Forecast

Total contributions over

15 years:
$216,000

Annual tax-free income:

$39,084

Total tax-free revenue received over

25 years:
$977,100

Your survivor benefit at the age of

95

is:

$80,484

Summary

Money received from income stream:

$977,100

Survivor benefit paid to your beneficiaries:

+ $80,484

Total Received

= $1,057,584

Total Contributions

- $216,000

Lifetime Tax-Free Net Yield

$841,584

*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 16, 2022

TP:

5887.40

Prepared by