Forecast Worksheet:

Mojtaba
Ranjbar
(47)

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

7%

Projected Accumulation

(@ 68):
$377,744

Lifetime Annual Income

(@ 68):
$18,384

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $427,000

Lifetime Forecast

Total contributions over

21 years:
$252,000

Annual tax-free income:

$18,384

Total tax-free revenue received over

27 years:
$496,368

Your survivor benefit at the age of

95

is:

$223,073

Summary

Money received from income stream:

$496,368

Survivor benefit paid to your beneficiaries:

+ $223,073

Total Received

= $719,441

Total Contributions

- $252,000

Lifetime Tax-Free Net Yield

$467,441

*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 7, 2023

TP:

4820.00

Prepared by