Forecast Worksheet:

Joanna
Ghosh
(17)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$456 per month

/

$5,474 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$804,011

Lifetime Annual Income

(@ 68):
$67,806

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$190,000

-

Up to $2,612,203

Lifetime Forecast

Total contributions over

50 years:
$273,700

Annual tax-free income:

$298,548

Total tax-free revenue received over

27 years:
$8,060,796

Your survivor benefit at the age of

95

is:

$853,042

Summary

Money received from income stream:

$8,060,796

Survivor benefit paid to your beneficiaries:

+ $853,042

Total Received

= $8,913,838

Total Contributions

- $273,700

Lifetime Tax-Free Net Yield

$8,640,138

*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:

August 23, 2022

TP:

2096.65

Prepared by