Forecast Worksheet:

Ryan
Contreras
(27)

Roth IUL Plan Starting at

$301 per month

You can contribute up to

$1,064 per month

/

$12,772 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$719,042

Lifetime Annual Income

(@ 65):
$61,722

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $2,543,546

Lifetime Forecast

Total contributions over

37 years:
$472,564

Annual tax-free income:

$283,824

Total tax-free revenue received over

30 years:
$8,514,720

Your survivor benefit at the age of

95

is:

$910,951

Summary

Money received from income stream:

$8,514,720

Survivor benefit paid to your beneficiaries:

+ $910,951

Total Received

= $9,425,671

Total Contributions

- $472,564

Lifetime Tax-Free Net Yield

$8,953,107

*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 9, 2022

TP:

4241.70

Prepared by