Forecast Worksheet:

Karpagavali
Krishnasamy
(52)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$456,294

Lifetime Annual Income

(@ 69):
$49,212

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$30,000

-

Up to $588,000

Lifetime Forecast

Total contributions over

17 years:
$306,000

Annual tax-free income:

$49,212

Total tax-free revenue received over

26 years:
$1,279,512

Your survivor benefit at the age of

95

is:

$77,279

Summary

Money received from income stream:

$1,279,512

Survivor benefit paid to your beneficiaries:

+ $77,279

Total Received

= $1,356,791

Total Contributions

- $306,000

Lifetime Tax-Free Net Yield

$1,050,791

*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:

8760.00

Prepared by