Forecast Worksheet:

Yuriana
Salinas
(41)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$1,094,626

Lifetime Annual Income

(@ 68):
$118,164

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$158,029

-

Up to $1,204,360

Lifetime Forecast

Total contributions over

27 years:
$243,000

Annual tax-free income:

$118,164

Total tax-free revenue received over

27 years:
$3,190,428

Your survivor benefit at the age of

95

is:

$186,143

Summary

Money received from income stream:

$3,190,428

Survivor benefit paid to your beneficiaries:

+ $186,143

Total Received

= $3,376,571

Total Contributions

- $243,000

Lifetime Tax-Free Net Yield

$3,133,571

*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:

March 22, 2023

TP:

2118.00

Prepared by