Forecast Worksheet:

Martinez
Pizarro
(55)

Roth IUL Plan Starting at

$650 per month

You can contribute up to

$1,142 per month

/

$13,698 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$167,654

Lifetime Annual Income

(@ 69):
$14,004

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $375,598

Lifetime Forecast

Total contributions over

13 years:
$178,074

Annual tax-free income:

$30,690

Total tax-free revenue received over

26 years:
$797,940

Your survivor benefit at the age of

95

is:

$87,365

Summary

Money received from income stream:

$797,940

Survivor benefit paid to your beneficiaries:

+ $87,365

Total Received

= $885,305

Total Contributions

- $178,074

Lifetime Tax-Free Net Yield

$707,231

*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:

October 5, 2022

TP:

6359.70

Prepared by