Forecast Worksheet:

Judy
Heng
(53)

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):
$355,533

Lifetime Annual Income

(@ 68):
$38,328

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$184,839

-

Up to $418,839

Lifetime Forecast

Total contributions over

15 years:
$234,000

Annual tax-free income:

$38,328

Total tax-free revenue received over

27 years:
$1,034,856

Your survivor benefit at the age of

95

is:

$60,551

Summary

Money received from income stream:

$1,034,856

Survivor benefit paid to your beneficiaries:

+ $60,551

Total Received

= $1,095,407

Total Contributions

- $234,000

Lifetime Tax-Free Net Yield

$861,407

*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:

5800.00

Prepared by