Forecast Worksheet:

Kenyona
Russel
(46)

Roth IUL Plan Starting at

$550 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$383,933

Lifetime Annual Income

(@ 68):
$36,564

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$293,255

-

Up to $424,384

Lifetime Forecast

Total contributions over

22 years:
$211,200

Annual tax-free income:

$36,564

Total tax-free revenue received over

27 years:
$987,228

Your survivor benefit at the age of

95

is:

$53,879

Summary

Money received from income stream:

$987,228

Survivor benefit paid to your beneficiaries:

+ $53,879

Total Received

= $1,041,107

Total Contributions

- $211,200

Lifetime Tax-Free Net Yield

$829,907

*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:

April 4, 2023

TP:

10264.00

Prepared by