Forecast Worksheet:

Praveen
Ramanathan
(36)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$949,458

Lifetime Annual Income

(@ 68):
$96,036

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$138,588

-

Up to $1,047,579

Lifetime Forecast

Total contributions over

32 years:
$288,000

Annual tax-free income:

$96,036

Total tax-free revenue received over

27 years:
$2,592,972

Your survivor benefit at the age of

95

is:

$146,574

Summary

Money received from income stream:

$2,592,972

Survivor benefit paid to your beneficiaries:

+ $146,574

Total Received

= $2,739,546

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$2,451,546

*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:

2362.00

Prepared by