Forecast Worksheet:

Joy
Ghosh
(55)

Roth IUL Plan Starting at

$1,575 per month

You can contribute up to

$3,805 per month

/

$45,660 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$352,554

Lifetime Annual Income

(@ 69):
$26,190

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$500,000

-

Up to $1,264,938

Lifetime Forecast

Total contributions over

13 years:
$593,580

Annual tax-free income:

$103,554

Total tax-free revenue received over

26 years:
$2,692,404

Your survivor benefit at the age of

95

is:

$292,975

Summary

Money received from income stream:

$2,692,404

Survivor benefit paid to your beneficiaries:

+ $292,975

Total Received

= $2,985,379

Total Contributions

- $593,580

Lifetime Tax-Free Net Yield

$2,391,799

*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 19, 2022

TP:

21199.00

Prepared by