Forecast Worksheet:

Tammie
Brown
(52)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,200 per month

/

$26,400 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$679,894

Lifetime Annual Income

(@ 68):
$73,428

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$400,000

-

Up to $822,400

Lifetime Forecast

Total contributions over

16 years:
$422,400

Annual tax-free income:

$73,428

Total tax-free revenue received over

27 years:
$1,982,556

Your survivor benefit at the age of

95

is:

$115,629

Summary

Money received from income stream:

$1,982,556

Survivor benefit paid to your beneficiaries:

+ $115,629

Total Received

= $2,098,185

Total Contributions

- $422,400

Lifetime Tax-Free Net Yield

$1,675,785

*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:

March 1, 2023

TP:

11680.00

Prepared by