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

(@ 68):
$377,532

Lifetime Annual Income

(@ 68):
$39,048

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$141,637

-

Up to $416,360

Lifetime Forecast

Total contributions over

19 years:
$205,200

Annual tax-free income:

$39,048

Total tax-free revenue received over

27 years:
$1,054,296

Your survivor benefit at the age of

95

is:

$61,508

Summary

Money received from income stream:

$1,054,296

Survivor benefit paid to your beneficiaries:

+ $61,508

Total Received

= $1,115,804

Total Contributions

- $205,200

Lifetime Tax-Free Net Yield

$910,604

*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