Forecast Worksheet:

Marcus
Mitchell
(48)

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

8%

Projected Accumulation

(@ 69):
$619,937

Lifetime Annual Income

(@ 69):
$65,052

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$179,414

-

Up to $676,797

Lifetime Forecast

Total contributions over

21 years:
$302,400

Annual tax-free income:

$65,052

Total tax-free revenue received over

26 years:
$1,691,352

Your survivor benefit at the age of

95

is:

$81,313

Summary

Money received from income stream:

$1,691,352

Survivor benefit paid to your beneficiaries:

+ $81,313

Total Received

= $1,772,665

Total Contributions

- $302,400

Lifetime Tax-Free Net Yield

$1,470,265

*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:

December 8, 2022

TP:

5198.00

Prepared by