Forecast Worksheet:

Denise
Adams
(51)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,331 per month

/

$15,966 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$158,649

Lifetime Annual Income

(@ 68):
$12,690

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $607,040

Lifetime Forecast

Total contributions over

16 years:
$255,456

Annual tax-free income:

$52,956

Total tax-free revenue received over

27 years:
$1,429,812

Your survivor benefit at the age of

95

is:

$151,516

Summary

Money received from income stream:

$1,429,812

Survivor benefit paid to your beneficiaries:

+ $151,516

Total Received

= $1,581,328

Total Contributions

- $255,456

Lifetime Tax-Free Net Yield

$1,325,872

*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:

September 28, 2022

TP:

6749.33

Prepared by