Forecast Worksheet:

Htoo
Myat
(51)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$369,463

Lifetime Annual Income

(@ 68):
$37,356

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$155,859

-

Up to $407,518

Lifetime Forecast

Total contributions over

17 years:
$224,400

Annual tax-free income:

$37,356

Total tax-free revenue received over

27 years:
$1,008,612

Your survivor benefit at the age of

95

is:

$63,354

Summary

Money received from income stream:

$1,008,612

Survivor benefit paid to your beneficiaries:

+ $63,354

Total Received

= $1,071,966

Total Contributions

- $224,400

Lifetime Tax-Free Net Yield

$847,566

*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 19, 2023

TP:

5181.00

Prepared by