Forecast Worksheet:

Suja
Pallai
(46)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 62):
$132,376

Lifetime Annual Income

(@ 62):
$13,296

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$82,090

-

Up to $178,090

Lifetime Forecast

Total contributions over

16 years:
$96,000

Annual tax-free income:

$13,296

Total tax-free revenue received over

33 years:
$438,768

Your survivor benefit at the age of

95

is:

$87,886

Summary

Money received from income stream:

$438,768

Survivor benefit paid to your beneficiaries:

+ $87,886

Total Received

= $526,654

Total Contributions

- $96,000

Lifetime Tax-Free Net Yield

$430,654

*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:

July 5, 2023

TP:

1794.00

Prepared by