Forecast Worksheet:

Adetutu
Odejimi
(46)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$544,214

Lifetime Annual Income

(@ 68):
$51,564

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$202,432

-

Up to $608,775

Lifetime Forecast

Total contributions over

22 years:
$316,800

Annual tax-free income:

$51,564

Total tax-free revenue received over

27 years:
$1,392,228

Your survivor benefit at the age of

95

is:

$83,364

Summary

Money received from income stream:

$1,392,228

Survivor benefit paid to your beneficiaries:

+ $83,364

Total Received

= $1,475,592

Total Contributions

- $316,800

Lifetime Tax-Free Net Yield

$1,158,792

*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 11, 2023

TP:

4425.00

Prepared by