Forecast Worksheet:

Alejandrina
Jurado
(41)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$211,246

Lifetime Annual Income

(@ 62):
$21,324

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$90,844

-

Up to $244,227

Lifetime Forecast

Total contributions over

21 years:
$126,000

Annual tax-free income:

$21,324

Total tax-free revenue received over

33 years:
$703,692

Your survivor benefit at the age of

95

is:

$140,981

Summary

Money received from income stream:

$703,692

Survivor benefit paid to your beneficiaries:

+ $140,981

Total Received

= $844,673

Total Contributions

- $126,000

Lifetime Tax-Free Net Yield

$718,673

*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 29, 2023

TP:

4805.00

Prepared by