Forecast Worksheet:

Sean
Heng
(49)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,300 per month

/

$15,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$535,477

Lifetime Annual Income

(@ 68):
$56,196

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$189,125

-

Up to $589,524

Lifetime Forecast

Total contributions over

19 years:
$296,400

Annual tax-free income:

$56,196

Total tax-free revenue received over

27 years:
$1,517,292

Your survivor benefit at the age of

95

is:

$85,531

Summary

Money received from income stream:

$1,517,292

Survivor benefit paid to your beneficiaries:

+ $85,531

Total Received

= $1,602,823

Total Contributions

- $296,400

Lifetime Tax-Free Net Yield

$1,306,423

*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 9, 2023

TP:

5974.00

Prepared by