Forecast Worksheet:

Michael
Martinez
(40)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 62):
$243,981

Lifetime Annual Income

(@ 62):
$23,832

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$63,516

-

Up to $281,239

Lifetime Forecast

Total contributions over

22 years:
$92,400

Annual tax-free income:

$23,832

Total tax-free revenue received over

33 years:
$786,456

Your survivor benefit at the age of

95

is:

$125,364

Summary

Money received from income stream:

$786,456

Survivor benefit paid to your beneficiaries:

+ $125,364

Total Received

= $911,820

Total Contributions

- $92,400

Lifetime Tax-Free Net Yield

$819,420

*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:

April 13, 2023

TP:

1116.00

Prepared by