Forecast Worksheet:

Khammone
Vang
(47)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$263,971

Lifetime Annual Income

(@ 69):
$28,305

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$272,668

-

Up to $582,596

Lifetime Forecast

Total contributions over

21 years:
$252,000

Annual tax-free income:

$66,930

Total tax-free revenue received over

26 years:
$1,740,180

Your survivor benefit at the age of

95

is:

$90,283

Summary

Money received from income stream:

$1,740,180

Survivor benefit paid to your beneficiaries:

+ $90,283

Total Received

= $1,830,463

Total Contributions

- $252,000

Lifetime Tax-Free Net Yield

$1,578,463

*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 31, 2022

TP:

6296.00

Prepared by