Forecast Worksheet:

Maria
Del Carmen Ramos
(51)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$150 per month

/

$1,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 70):
$38,361

Lifetime Annual Income

(@ 70):
$2,988

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$50,000

-

Up to $84,200

Lifetime Forecast

Total contributions over

19 years:
$34,200

Annual tax-free income:

$2,988

Total tax-free revenue received over

25 years:
$74,700

Your survivor benefit at the age of

95

is:

$6,658

Summary

Money received from income stream:

$74,700

Survivor benefit paid to your beneficiaries:

+ $6,658

Total Received

= $81,358

Total Contributions

- $34,200

Lifetime Tax-Free Net Yield

$47,158

*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 15, 2023

TP:

1399.00

Prepared by