Forecast Worksheet:

Joana
Ghosh
(18)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$450 per month

/

$5,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$1,254,059

Lifetime Annual Income

(@ 68):
$119,820

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$130,709

-

Up to $1,402,322

Lifetime Forecast

Total contributions over

50 years:
$270,000

Annual tax-free income:

$119,820

Total tax-free revenue received over

27 years:
$3,235,140

Your survivor benefit at the age of

95

is:

$194,667

Summary

Money received from income stream:

$3,235,140

Survivor benefit paid to your beneficiaries:

+ $194,667

Total Received

= $3,429,807

Total Contributions

- $270,000

Lifetime Tax-Free Net Yield

$3,159,807

*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:

August 25, 2023

TP:

804.00

Prepared by