Forecast Worksheet:

Sam
Velu
(55)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$483,057

Lifetime Annual Income

(@ 69):
$50,724

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$263,557

-

Up to $599,557

Lifetime Forecast

Total contributions over

13 years:
$312,000

Annual tax-free income:

$50,724

Total tax-free revenue received over

26 years:
$1,318,824

Your survivor benefit at the age of

95

is:

$63,700

Summary

Money received from income stream:

$1,318,824

Survivor benefit paid to your beneficiaries:

+ $63,700

Total Received

= $1,382,524

Total Contributions

- $312,000

Lifetime Tax-Free Net Yield

$1,070,524

*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 30, 2022

TP:

10263.00

Prepared by