Forecast Worksheet:

Kelly
Ruemmele
(51)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,750 per month

/

$21,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$504,090

Lifetime Annual Income

(@ 68):
$49,488

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $707,000

Lifetime Forecast

Total contributions over

17 years:
$357,000

Annual tax-free income:

$49,488

Total tax-free revenue received over

27 years:
$1,336,176

Your survivor benefit at the age of

95

is:

$92,384

Summary

Money received from income stream:

$1,336,176

Survivor benefit paid to your beneficiaries:

+ $92,384

Total Received

= $1,428,560

Total Contributions

- $357,000

Lifetime Tax-Free Net Yield

$1,071,560

*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:

May 17, 2023

TP:

9793.00

Prepared by