Forecast Worksheet:

Walter
Figueroa
(45)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,015 per month

/

$12,178 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 67):
$334,620

Lifetime Annual Income

(@ 67):
$28,602

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $670,012

Lifetime Forecast

Total contributions over

21 years:
$255,738

Annual tax-free income:

$68,328

Total tax-free revenue received over

28 years:
$1,913,184

Your survivor benefit at the age of

95

is:

$201,022

Summary

Money received from income stream:

$1,913,184

Survivor benefit paid to your beneficiaries:

+ $201,022

Total Received

= $2,114,206

Total Contributions

- $255,738

Lifetime Tax-Free Net Yield

$1,858,468

*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 31, 2022

TP:

4569.95

Prepared by