Forecast Worksheet:

Tami
Carter
(53)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$281,841

Lifetime Annual Income

(@ 68):
$30,324

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$128,620

-

Up to $307,440

Lifetime Forecast

Total contributions over

15 years:
$162,000

Annual tax-free income:

$30,324

Total tax-free revenue received over

27 years:
$818,748

Your survivor benefit at the age of

95

is:

$38,029

Summary

Money received from income stream:

$818,748

Survivor benefit paid to your beneficiaries:

+ $38,029

Total Received

= $856,777

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$694,777

*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 27, 2023

TP:

3913.00

Prepared by