Forecast Worksheet:

Asha
Velu
(50)

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):
$869,241

Lifetime Annual Income

(@ 69):
$93,876

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$309,621

-

Up to $948,260

Lifetime Forecast

Total contributions over

18 years:
$432,000

Annual tax-free income:

$93,876

Total tax-free revenue received over

26 years:
$2,440,776

Your survivor benefit at the age of

95

is:

$118,225

Summary

Money received from income stream:

$2,440,776

Survivor benefit paid to your beneficiaries:

+ $118,225

Total Received

= $2,559,001

Total Contributions

- $432,000

Lifetime Tax-Free Net Yield

$2,127,001

*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:

8285.00

Prepared by