Forecast Worksheet:

Nicole
Thomas
(49)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$123,388

Lifetime Annual Income

(@ 62):
$12,660

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$92,572

-

Up to $186,172

Lifetime Forecast

Total contributions over

13 years:
$93,600

Annual tax-free income:

$12,660

Total tax-free revenue received over

33 years:
$417,780

Your survivor benefit at the age of

95

is:

$57,531

Summary

Money received from income stream:

$417,780

Survivor benefit paid to your beneficiaries:

+ $57,531

Total Received

= $475,311

Total Contributions

- $93,600

Lifetime Tax-Free Net Yield

$381,711

*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:

April 3, 2023

TP:

1277.00

Prepared by