Forecast Worksheet:

Rania
Ahmed
(44)

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):
$424,713

Lifetime Annual Income

(@ 68):
$41,808

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $453,893

Lifetime Forecast

Total contributions over

24 years:
$230,400

Annual tax-free income:

$41,808

Total tax-free revenue received over

27 years:
$1,128,816

Your survivor benefit at the age of

95

is:

$81,218

Summary

Money received from income stream:

$1,128,816

Survivor benefit paid to your beneficiaries:

+ $81,218

Total Received

= $1,210,034

Total Contributions

- $230,400

Lifetime Tax-Free Net Yield

$979,634

*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 17, 2023

TP:

3486.00

Prepared by