Forecast Worksheet:

Shreekanth
Kamineni
(43)

Roth IUL Plan Starting at

$175 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 70):
$898,440

Lifetime Annual Income

(@ 70):
$94,476

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$163,212

-

Up to $965,625

Lifetime Forecast

Total contributions over

27 years:
$324,000

Annual tax-free income:

$94,476

Total tax-free revenue received over

25 years:
$2,361,900

Your survivor benefit at the age of

95

is:

$194,196

Summary

Money received from income stream:

$2,361,900

Survivor benefit paid to your beneficiaries:

+ $194,196

Total Received

= $2,556,096

Total Contributions

- $324,000

Lifetime Tax-Free Net Yield

$2,232,096

*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 16, 2023

TP:

3697.00

Prepared by