Forecast Worksheet:

Khushbu
Patel
(26)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$167 per month

/

$2,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 53):
$1,829,727

Lifetime Annual Income

(@ 53):
$202,536

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$509,477

-

Up to $2,915,242

Lifetime Forecast

Total contributions over

27 years:
$54,000

Annual tax-free income:

$202,536

Total tax-free revenue received over

42 years:
$8,506,512

Your survivor benefit at the age of

95

is:

$7,304,521

Summary

Money received from income stream:

$8,506,512

Survivor benefit paid to your beneficiaries:

+ $7,304,521

Total Received

= $15,811,033

Total Contributions

- $54,000

Lifetime Tax-Free Net Yield

$15,757,033

*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:

4814.56

Prepared by