Forecast Worksheet:

Amy
Lin
(31)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$900,769

Lifetime Annual Income

(@ 68):
$93,660

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$200,000

-

Up to $993,239

Lifetime Forecast

Total contributions over

37 years:
$222,000

Annual tax-free income:

$93,660

Total tax-free revenue received over

27 years:
$2,528,820

Your survivor benefit at the age of

95

is:

$148,222

Summary

Money received from income stream:

$2,528,820

Survivor benefit paid to your beneficiaries:

+ $148,222

Total Received

= $2,677,042

Total Contributions

- $222,000

Lifetime Tax-Free Net Yield

$2,455,042

*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:

April 14, 2023

TP:

2380.00

Prepared by