Forecast Worksheet:

Baby
Naing
(2)

Roth IUL Plan Starting at

$75 per month

You can contribute up to

$210 per month

/

$2,525 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$1,091,304

Lifetime Annual Income

(@ 68):
$90,936

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $3,503,866

Lifetime Forecast

Total contributions over

65 years:
$164,125

Annual tax-free income:

$395,514

Total tax-free revenue received over

27 years:
$10,678,878

Your survivor benefit at the age of

95

is:

$1,130,164

Summary

Money received from income stream:

$10,678,878

Survivor benefit paid to your beneficiaries:

+ $1,130,164

Total Received

= $11,809,042

Total Contributions

- $164,125

Lifetime Tax-Free Net Yield

$11,644,917

*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:

October 19, 2022

TP:

1050.80

Prepared by