Forecast Worksheet:

Rocio
Duran
(47)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$374,137

Lifetime Annual Income

(@ 68):
$37,716

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$114,124

-

Up to $412,850

Lifetime Forecast

Total contributions over

21 years:
$189,000

Annual tax-free income:

$37,716

Total tax-free revenue received over

27 years:
$1,018,332

Your survivor benefit at the age of

95

is:

$57,765

Summary

Money received from income stream:

$1,018,332

Survivor benefit paid to your beneficiaries:

+ $57,765

Total Received

= $1,076,097

Total Contributions

- $189,000

Lifetime Tax-Free Net Yield

$887,097

*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 27, 2023

TP:

3143.00

Prepared by