Forecast Worksheet:

Judy
Heng
(53)

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

(@ 70):
$154,921

Lifetime Annual Income

(@ 70):
$16,185

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$210,168

-

Up to $457,746

Lifetime Forecast

Total contributions over

16 years:
$192,000

Annual tax-free income:

$40,050

Total tax-free revenue received over

25 years:
$1,001,250

Your survivor benefit at the age of

95

is:

$46,309

Summary

Money received from income stream:

$1,001,250

Survivor benefit paid to your beneficiaries:

+ $46,309

Total Received

= $1,047,559

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$855,559

*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:

November 3, 2022

TP:

6393.00

Prepared by