Forecast Worksheet:

Charles
Thomas
(52)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$700 per month

/

$8,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$199,122

Lifetime Annual Income

(@ 68):
$20,604

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$97,420

-

Up to $231,820

Lifetime Forecast

Total contributions over

16 years:
$134,400

Annual tax-free income:

$20,604

Total tax-free revenue received over

27 years:
$556,308

Your survivor benefit at the age of

95

is:

$30,680

Summary

Money received from income stream:

$556,308

Survivor benefit paid to your beneficiaries:

+ $30,680

Total Received

= $586,988

Total Contributions

- $134,400

Lifetime Tax-Free Net Yield

$452,588

*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:

February 28, 2023

TP:

3378.00

Prepared by