Forecast Worksheet:

Nicole
Thomas
(49)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$119,738

Lifetime Annual Income

(@ 68):
$5,748

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$75,000

-

Up to $166,200

Lifetime Forecast

Total contributions over

19 years:
$91,200

Annual tax-free income:

$5,748

Total tax-free revenue received over

27 years:
$155,196

Your survivor benefit at the age of

95

is:

$71,136

Summary

Money received from income stream:

$155,196

Survivor benefit paid to your beneficiaries:

+ $71,136

Total Received

= $226,332

Total Contributions

- $91,200

Lifetime Tax-Free Net Yield

$135,132

*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:

July 10, 2023

TP:

1915.00

Prepared by