Forecast Worksheet:

Daniel
Butler
(41)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$650 per month

/

$7,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 56):
$173,334

Lifetime Annual Income

(@ 56):
$20,076

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$109,845

-

Up to $260,001

Lifetime Forecast

Total contributions over

15 years:
$117,000

Annual tax-free income:

$20,076

Total tax-free revenue received over

39 years:
$782,964

Your survivor benefit at the age of

95

is:

$329,194

Summary

Money received from income stream:

$782,964

Survivor benefit paid to your beneficiaries:

+ $329,194

Total Received

= $1,112,158

Total Contributions

- $117,000

Lifetime Tax-Free Net Yield

$995,158

*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 20, 2023

TP:

2302.00

Prepared by