Forecast Worksheet:

Sumit
Kovoor
(33)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$2,133,051

Lifetime Annual Income

(@ 69):
$224,796

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$400,000

-

Up to $2,328,450

Lifetime Forecast

Total contributions over

36 years:
$518,400

Annual tax-free income:

$224,796

Total tax-free revenue received over

26 years:
$5,844,696

Your survivor benefit at the age of

95

is:

$280,434

Summary

Money received from income stream:

$5,844,696

Survivor benefit paid to your beneficiaries:

+ $280,434

Total Received

= $6,125,130

Total Contributions

- $518,400

Lifetime Tax-Free Net Yield

$5,606,730

*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:

December 8, 2022

TP:

6072.00

Prepared by