Forecast Worksheet:

Nicole
Thomas
(49)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$192,931

Lifetime Annual Income

(@ 68):
$19,524

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$92,572

-

Up to $212,874

Lifetime Forecast

Total contributions over

19 years:
$114,000

Annual tax-free income:

$19,524

Total tax-free revenue received over

27 years:
$527,148

Your survivor benefit at the age of

95

is:

$30,490

Summary

Money received from income stream:

$527,148

Survivor benefit paid to your beneficiaries:

+ $30,490

Total Received

= $557,638

Total Contributions

- $114,000

Lifetime Tax-Free Net Yield

$443,638

*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:

2363.00

Prepared by