Forecast Worksheet:

Rakkell
Villagomez
(24)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$3,000 per month

/

$36,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 55):
$3,561,973

Lifetime Annual Income

(@ 55):
$423,348

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$797,376

-

Up to $5,299,845

Lifetime Forecast

Total contributions over

30 years:
$1,080,000

Annual tax-free income:

$423,348

Total tax-free revenue received over

40 years:
$16,933,920

Your survivor benefit at the age of

95

is:

$9,432,687

Summary

Money received from income stream:

$16,933,920

Survivor benefit paid to your beneficiaries:

+ $9,432,687

Total Received

= $26,366,607

Total Contributions

- $1,080,000

Lifetime Tax-Free Net Yield

$25,286,607

*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:

November 18, 2022

TP:

4560.17

Prepared by