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

(@ 62):
$589,286

Lifetime Annual Income

(@ 62):
$60,600

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$138,588

-

Up to $705,090

Lifetime Forecast

Total contributions over

26 years:
$234,000

Annual tax-free income:

$60,600

Total tax-free revenue received over

33 years:
$1,999,800

Your survivor benefit at the age of

95

is:

$273,734

Summary

Money received from income stream:

$1,999,800

Survivor benefit paid to your beneficiaries:

+ $273,734

Total Received

= $2,273,534

Total Contributions

- $234,000

Lifetime Tax-Free Net Yield

$2,039,534

*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