Forecast Worksheet:

Tamara
Butler
(44)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$628,864

Lifetime Annual Income

(@ 68):
$59,664

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$250,000

-

Up to $703,418

Lifetime Forecast

Total contributions over

24 years:
$345,600

Annual tax-free income:

$59,664

Total tax-free revenue received over

27 years:
$1,610,928

Your survivor benefit at the age of

95

is:

$96,427

Summary

Money received from income stream:

$1,610,928

Survivor benefit paid to your beneficiaries:

+ $96,427

Total Received

= $1,707,355

Total Contributions

- $345,600

Lifetime Tax-Free Net Yield

$1,361,755

*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:

4980.00

Prepared by