Forecast Worksheet:

Tami
Carter
(53)

Roth IUL Plan Starting at

$400 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$313,519

Lifetime Annual Income

(@ 69):
$33,744

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$143,073

-

Up to $341,981

Lifetime Forecast

Total contributions over

16 years:
$192,000

Annual tax-free income:

$33,744

Total tax-free revenue received over

26 years:
$877,344

Your survivor benefit at the age of

95

is:

$42,545

Summary

Money received from income stream:

$877,344

Survivor benefit paid to your beneficiaries:

+ $42,545

Total Received

= $919,889

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$727,889

*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:

January 24, 2023

TP:

4352.00

Prepared by