Forecast Worksheet:

Gevorg
Daldumyan
(50)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,856 per month

/

$22,268 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$280,676

Lifetime Annual Income

(@ 68):
$23,760

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $871,127

Lifetime Forecast

Total contributions over

17 years:
$378,556

Annual tax-free income:

$82,350

Total tax-free revenue received over

27 years:
$2,223,450

Your survivor benefit at the age of

95

is:

$236,306

Summary

Money received from income stream:

$2,223,450

Survivor benefit paid to your beneficiaries:

+ $236,306

Total Received

= $2,459,756

Total Contributions

- $378,556

Lifetime Tax-Free Net Yield

$2,081,200

*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 4, 2022

TP:

9135.50

Prepared by