Forecast Worksheet:

Holli
Martir
(54)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$37,125

Lifetime Annual Income

(@ 70):
$2,250

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$50,000

-

Up to $117,200

Lifetime Forecast

Total contributions over

15 years:
$63,000

Annual tax-free income:

$13,125

Total tax-free revenue received over

25 years:
$328,125

Your survivor benefit at the age of

95

is:

$21,520

Summary

Money received from income stream:

$328,125

Survivor benefit paid to your beneficiaries:

+ $21,520

Total Received

= $349,645

Total Contributions

- $63,000

Lifetime Tax-Free Net Yield

$286,645

*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 7, 2022

TP:

1579.00

Prepared by