Forecast Worksheet:

Lisa
Martorano
(40)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,067 per month

/

$12,799 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$488,798

Lifetime Annual Income

(@ 66):
$42,264

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $1,006,367

Lifetime Forecast

Total contributions over

25 years:
$319,975

Annual tax-free income:

$105,570

Total tax-free revenue received over

29 years:
$3,061,530

Your survivor benefit at the age of

95

is:

$321,877

Summary

Money received from income stream:

$3,061,530

Survivor benefit paid to your beneficiaries:

+ $321,877

Total Received

= $3,383,407

Total Contributions

- $319,975

Lifetime Tax-Free Net Yield

$3,063,432

*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 16, 2022

TP:

4648.75

Prepared by