Forecast Worksheet:

Atousa
Ghoncheh
(33)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$800,106

Lifetime Annual Income

(@ 68):
$83,124

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$108,780

-

Up to $882,273

Lifetime Forecast

Total contributions over

35 years:
$210,000

Annual tax-free income:

$83,124

Total tax-free revenue received over

27 years:
$2,244,348

Your survivor benefit at the age of

95

is:

$131,258

Summary

Money received from income stream:

$2,244,348

Survivor benefit paid to your beneficiaries:

+ $131,258

Total Received

= $2,375,606

Total Contributions

- $210,000

Lifetime Tax-Free Net Yield

$2,165,606

*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:

April 3, 2023

TP:

1376.00

Prepared by