Forecast Worksheet:

Charles
Thomas
(52)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$369,777

Lifetime Annual Income

(@ 68):
$38,892

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$167,001

-

Up to $406,938

Lifetime Forecast

Total contributions over

16 years:
$230,400

Annual tax-free income:

$38,892

Total tax-free revenue received over

27 years:
$1,050,084

Your survivor benefit at the age of

95

is:

$59,396

Summary

Money received from income stream:

$1,050,084

Survivor benefit paid to your beneficiaries:

+ $59,396

Total Received

= $1,109,480

Total Contributions

- $230,400

Lifetime Tax-Free Net Yield

$879,080

*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:

5790.00

Prepared by