Forecast Worksheet:

Asish
Chandra
(45)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$1,504 per month

/

$18,048 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$610,967

Lifetime Annual Income

(@ 65):
$52,686

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$260,000

-

Up to $874,187

Lifetime Forecast

Total contributions over

19 years:
$342,912

Annual tax-free income:

$85,554

Total tax-free revenue received over

30 years:
$2,566,620

Your survivor benefit at the age of

95

is:

$275,300

Summary

Money received from income stream:

$2,566,620

Survivor benefit paid to your beneficiaries:

+ $275,300

Total Received

= $2,841,920

Total Contributions

- $342,912

Lifetime Tax-Free Net Yield

$2,499,008

*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 21, 2022

TP:

6789.64

Prepared by