Forecast Worksheet:

Judy
Heng
(53)

Roth IUL Plan Starting at

$550 per month

You can contribute up to

$1,250 per month

/

$15,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$426,457

Lifetime Annual Income

(@ 70):
$45,900

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$177,672

-

Up to $461,210

Lifetime Forecast

Total contributions over

16 years:
$240,000

Annual tax-free income:

$45,900

Total tax-free revenue received over

25 years:
$1,147,500

Your survivor benefit at the age of

95

is:

$47,830

Summary

Money received from income stream:

$1,147,500

Survivor benefit paid to your beneficiaries:

+ $47,830

Total Received

= $1,195,330

Total Contributions

- $240,000

Lifetime Tax-Free Net Yield

$955,330

*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 18, 2022

TP:

5575.00

Prepared by