Forecast Worksheet:

Praveen
Ramanathan
(36)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$593,953

Lifetime Annual Income

(@ 68):
$59,244

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$92,395

-

Up to $655,383

Lifetime Forecast

Total contributions over

32 years:
$192,000

Annual tax-free income:

$59,244

Total tax-free revenue received over

27 years:
$1,599,588

Your survivor benefit at the age of

95

is:

$90,673

Summary

Money received from income stream:

$1,599,588

Survivor benefit paid to your beneficiaries:

+ $90,673

Total Received

= $1,690,261

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$1,498,261

*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:

March 29, 2023

TP:

1574.00

Prepared by