Forecast Worksheet:

Adriana
Kanamu
(42)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$231,613

Lifetime Annual Income

(@ 68):
$21,372

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$70,925

-

Up to $265,080

Lifetime Forecast

Total contributions over

26 years:
$124,800

Annual tax-free income:

$21,372

Total tax-free revenue received over

27 years:
$577,044

Your survivor benefit at the age of

95

is:

$33,608

Summary

Money received from income stream:

$577,044

Survivor benefit paid to your beneficiaries:

+ $33,608

Total Received

= $610,652

Total Contributions

- $124,800

Lifetime Tax-Free Net Yield

$485,852

*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 18, 2023

TP:

1310.00

Prepared by