Forecast Worksheet:

Neelanjana
Sarker Ray
(50)

Roth IUL Plan Starting at

$3,500 per month

You can contribute up to

$5,000 per month

/

$60,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$1,413,834

Lifetime Annual Income

(@ 65):
$151,476

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$504,912

-

Up to $1,621,300

Lifetime Forecast

Total contributions over

14 years:
$840,000

Annual tax-free income:

$151,476

Total tax-free revenue received over

30 years:
$4,544,280

Your survivor benefit at the age of

95

is:

$568,479

Summary

Money received from income stream:

$4,544,280

Survivor benefit paid to your beneficiaries:

+ $568,479

Total Received

= $5,112,759

Total Contributions

- $840,000

Lifetime Tax-Free Net Yield

$4,272,759

*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:

November 29, 2022

TP:

15722.96

Prepared by