Forecast Worksheet:

Richard
Velasquez
(44)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$707 per month

/

$8,478 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$270,990

Lifetime Annual Income

(@ 70):
$23,472

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $618,297

Lifetime Forecast

Total contributions over

25 years:
$211,950

Annual tax-free income:

$69,030

Total tax-free revenue received over

25 years:
$1,725,750

Your survivor benefit at the age of

95

is:

$160,642

Summary

Money received from income stream:

$1,725,750

Survivor benefit paid to your beneficiaries:

+ $160,642

Total Received

= $1,886,392

Total Contributions

- $211,950

Lifetime Tax-Free Net Yield

$1,674,442

*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:

3153.00

Prepared by