Forecast Worksheet:

Tamara
Butler
(44)

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

7%

Projected Accumulation

(@ 68):
$529,904

Lifetime Annual Income

(@ 68):
$50,256

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,832

-

Up to $592,745

Lifetime Forecast

Total contributions over

24 years:
$288,000

Annual tax-free income:

$50,256

Total tax-free revenue received over

27 years:
$1,356,912

Your survivor benefit at the age of

95

is:

$81,046

Summary

Money received from income stream:

$1,356,912

Survivor benefit paid to your beneficiaries:

+ $81,046

Total Received

= $1,437,958

Total Contributions

- $288,000

Lifetime Tax-Free Net Yield

$1,149,958

*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:

September 8, 2023

TP:

3503.00

Prepared by