Forecast Worksheet:

Lilit
Gasparyan
(44)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$471,880

Lifetime Annual Income

(@ 68):
$46,476

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $527,068

Lifetime Forecast

Total contributions over

24 years:
$259,200

Annual tax-free income:

$46,476

Total tax-free revenue received over

27 years:
$1,254,852

Your survivor benefit at the age of

95

is:

$86,788

Summary

Money received from income stream:

$1,254,852

Survivor benefit paid to your beneficiaries:

+ $86,788

Total Received

= $1,341,640

Total Contributions

- $259,200

Lifetime Tax-Free Net Yield

$1,082,440

*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:

June 20, 2023

TP:

4482.00

Prepared by