Forecast Worksheet:

Mr.
Tran
(54)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,250 per month

/

$15,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$384,846

Lifetime Annual Income

(@ 70):
$40,740

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$167,743

-

Up to $416,257

Lifetime Forecast

Total contributions over

16 years:
$240,000

Annual tax-free income:

$40,740

Total tax-free revenue received over

25 years:
$1,018,500

Your survivor benefit at the age of

95

is:

$83,596

Summary

Money received from income stream:

$1,018,500

Survivor benefit paid to your beneficiaries:

+ $83,596

Total Received

= $1,102,096

Total Contributions

- $240,000

Lifetime Tax-Free Net Yield

$862,096

*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:

January 30, 2023

TP:

6132.68

Prepared by