Forecast Worksheet:

Sonali
Alwani
(46)

Roth IUL Plan Starting at

$1,670 per month

You can contribute up to

$4,000 per month

/

$48,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$2,793,138

Lifetime Annual Income

(@ 70):
$302,460

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$679,106

-

Up to $3,019,961

Lifetime Forecast

Total contributions over

24 years:
$1,152,000

Annual tax-free income:

$302,460

Total tax-free revenue received over

25 years:
$7,561,500

Your survivor benefit at the age of

95

is:

$622,836

Summary

Money received from income stream:

$7,561,500

Survivor benefit paid to your beneficiaries:

+ $622,836

Total Received

= $8,184,336

Total Contributions

- $1,152,000

Lifetime Tax-Free Net Yield

$7,032,336

*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:

December 12, 2022

TP:

14797.72

Prepared by