Forecast Worksheet:

Khushbu
Patel
(26)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 55):
$1,075,232

Lifetime Annual Income

(@ 55):
$118,992

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$252,926

-

Up to $1,572,964

Lifetime Forecast

Total contributions over

29 years:
$348,000

Annual tax-free income:

$118,992

Total tax-free revenue received over

40 years:
$4,759,680

Your survivor benefit at the age of

95

is:

$2,657,572

Summary

Money received from income stream:

$4,759,680

Survivor benefit paid to your beneficiaries:

+ $2,657,572

Total Received

= $7,417,252

Total Contributions

- $348,000

Lifetime Tax-Free Net Yield

$7,069,252

*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:

February 16, 2023

TP:

2390.15

Prepared by