Forecast Worksheet:

Ramon
Martinez
(53)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$239,902

Lifetime Annual Income

(@ 68):
$24,192

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$122,998

-

Up to $284,998

Lifetime Forecast

Total contributions over

15 years:
$162,000

Annual tax-free income:

$24,192

Total tax-free revenue received over

27 years:
$653,184

Your survivor benefit at the age of

95

is:

$37,371

Summary

Money received from income stream:

$653,184

Survivor benefit paid to your beneficiaries:

+ $37,371

Total Received

= $690,555

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$528,555

*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 5, 2023

TP:

4439.00

Prepared by