Forecast Worksheet:

Raul
Rodriguez
(55)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,142 per month

/

$13,698 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$95,108

Lifetime Annual Income

(@ 68):
$6,336

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $348,440

Lifetime Forecast

Total contributions over

12 years:
$164,376

Annual tax-free income:

$26,496

Total tax-free revenue received over

27 years:
$715,392

Your survivor benefit at the age of

95

is:

$76,477

Summary

Money received from income stream:

$715,392

Survivor benefit paid to your beneficiaries:

+ $76,477

Total Received

= $791,869

Total Contributions

- $164,376

Lifetime Tax-Free Net Yield

$627,493

*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:

September 30, 2022

TP:

6359.70

Prepared by