Forecast Worksheet:

Joana
Ghosh
(18)

Roth IUL Plan Starting at

$450 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$2,453,178

Lifetime Annual Income

(@ 68):
$234,555

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$296,383

-

Up to $2,743,069

Lifetime Forecast

Total contributions over

50 years:
$600,000

Annual tax-free income:

$234,555

Total tax-free revenue received over

27 years:
$6,332,985

Your survivor benefit at the age of

95

is:

$380,982

Summary

Money received from income stream:

$6,332,985

Survivor benefit paid to your beneficiaries:

+ $380,982

Total Received

= $6,713,967

Total Contributions

- $600,000

Lifetime Tax-Free Net Yield

$6,113,967

*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:

September 5, 2023

TP:

1823.00

Prepared by