Forecast Worksheet:

Nicole
Thomas
(49)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$196,787

Lifetime Annual Income

(@ 62):
$20,592

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$141,637

-

Up to $260,848

Lifetime Forecast

Total contributions over

13 years:
$140,400

Annual tax-free income:

$20,592

Total tax-free revenue received over

33 years:
$679,536

Your survivor benefit at the age of

95

is:

$107,769

Summary

Money received from income stream:

$679,536

Survivor benefit paid to your beneficiaries:

+ $107,769

Total Received

= $787,305

Total Contributions

- $140,400

Lifetime Tax-Free Net Yield

$646,905

*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 11, 2023

TP:

3616.00

Prepared by