Forecast Worksheet:

Sarah
Wu
(40)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$344,430

Lifetime Annual Income

(@ 65):
$35,196

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$92,807

-

Up to $392,712

Lifetime Forecast

Total contributions over

25 years:
$150,000

Annual tax-free income:

$35,196

Total tax-free revenue received over

30 years:
$1,055,880

Your survivor benefit at the age of

95

is:

$132,802

Summary

Money received from income stream:

$1,055,880

Survivor benefit paid to your beneficiaries:

+ $132,802

Total Received

= $1,188,682

Total Contributions

- $150,000

Lifetime Tax-Free Net Yield

$1,038,682

*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 7, 2023

TP:

1561.00

Prepared by