Forecast Worksheet:

Karpagavali
Krishnasamy
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$332,621

Lifetime Annual Income

(@ 69):
$35,808

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $436,200

Lifetime Forecast

Total contributions over

17 years:
$224,400

Annual tax-free income:

$35,808

Total tax-free revenue received over

26 years:
$931,008

Your survivor benefit at the age of

95

is:

$56,649

Summary

Money received from income stream:

$931,008

Survivor benefit paid to your beneficiaries:

+ $56,649

Total Received

= $987,657

Total Contributions

- $224,400

Lifetime Tax-Free Net Yield

$763,257

*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 21, 2022

TP:

6570.00

Prepared by