Forecast Worksheet:

Asish
Chandra
(45)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$533,604

Lifetime Annual Income

(@ 65):
$56,145

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$315,217

-

Up to $1,062,775

Lifetime Forecast

Total contributions over

19 years:
$456,000

Annual tax-free income:

$122,850

Total tax-free revenue received over

30 years:
$3,685,500

Your survivor benefit at the age of

95

is:

$367,768

Summary

Money received from income stream:

$3,685,500

Survivor benefit paid to your beneficiaries:

+ $367,768

Total Received

= $4,053,268

Total Contributions

- $456,000

Lifetime Tax-Free Net Yield

$3,597,268

*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:

October 27, 2022

TP:

7676.00

Prepared by