Forecast Worksheet:

Hardeep
Singh Dhillion
(42)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,223 per month

/

$14,681 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$480,881

Lifetime Annual Income

(@ 69):
$40,968

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$230,000

-

Up to $1,159,186

Lifetime Forecast

Total contributions over

26 years:
$381,706

Annual tax-free income:

$127,638

Total tax-free revenue received over

26 years:
$3,318,588

Your survivor benefit at the age of

95

is:

$360,818

Summary

Money received from income stream:

$3,318,588

Survivor benefit paid to your beneficiaries:

+ $360,818

Total Received

= $3,679,406

Total Contributions

- $381,706

Lifetime Tax-Free Net Yield

$3,297,700

*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 16, 2022

TP:

5423.17

Prepared by