Forecast Worksheet:

Yolanda
Ruelas
(46)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$695,379

Lifetime Annual Income

(@ 69):
$74,916

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$185,420

-

Up to $729,709

Lifetime Forecast

Total contributions over

23 years:
$303,600

Annual tax-free income:

$74,916

Total tax-free revenue received over

26 years:
$1,947,816

Your survivor benefit at the age of

95

is:

$94,302

Summary

Money received from income stream:

$1,947,816

Survivor benefit paid to your beneficiaries:

+ $94,302

Total Received

= $2,042,118

Total Contributions

- $303,600

Lifetime Tax-Free Net Yield

$1,738,518

*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:

January 11, 2023

TP:

4053.00

Prepared by