Forecast Worksheet:

Adam
Wilkinson
(36)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$392,445

Lifetime Annual Income

(@ 65):
$41,040

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$73,918

-

Up to $446,652

Lifetime Forecast

Total contributions over

29 years:
$139,200

Annual tax-free income:

$41,040

Total tax-free revenue received over

30 years:
$1,231,200

Your survivor benefit at the age of

95

is:

$149,813

Summary

Money received from income stream:

$1,231,200

Survivor benefit paid to your beneficiaries:

+ $149,813

Total Received

= $1,381,013

Total Contributions

- $139,200

Lifetime Tax-Free Net Yield

$1,241,813

*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:

March 9, 2023

TP:

1236.00

Prepared by