Forecast Worksheet:

Joy
Ghosh
(55)

Roth IUL Plan Starting at

$1,500 per month

You can contribute up to

$3,234 per month

/

$38,811 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$354,756

Lifetime Annual Income

(@ 69):
$28,242

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$425,000

-

Up to $1,070,252

Lifetime Forecast

Total contributions over

13 years:
$504,543

Annual tax-free income:

$87,462

Total tax-free revenue received over

26 years:
$2,274,012

Your survivor benefit at the age of

95

is:

$247,738

Summary

Money received from income stream:

$2,274,012

Survivor benefit paid to your beneficiaries:

+ $247,738

Total Received

= $2,521,750

Total Contributions

- $504,543

Lifetime Tax-Free Net Yield

$2,017,207

*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:

September 9, 2022

TP:

18019.00

Prepared by