Forecast Worksheet:

Mojtaba
Ranjbar
(47)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$306,322

Lifetime Annual Income

(@ 68):
$14,892

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$121,732

-

Up to $345,015

Lifetime Forecast

Total contributions over

21 years:
$201,600

Annual tax-free income:

$14,892

Total tax-free revenue received over

27 years:
$402,084

Your survivor benefit at the age of

95

is:

$180,726

Summary

Money received from income stream:

$402,084

Survivor benefit paid to your beneficiaries:

+ $180,726

Total Received

= $582,810

Total Contributions

- $201,600

Lifetime Tax-Free Net Yield

$381,210

*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 5, 2023

TP:

3353.00

Prepared by