Forecast Worksheet:

Russell
Mitchell
(46)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 67):
$206,937

Lifetime Annual Income

(@ 67):
$19,956

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$77,434

-

Up to $223,650

Lifetime Forecast

Total contributions over

21 years:
$126,000

Annual tax-free income:

$19,956

Total tax-free revenue received over

28 years:
$558,768

Your survivor benefit at the age of

95

is:

$100,926

Summary

Money received from income stream:

$558,768

Survivor benefit paid to your beneficiaries:

+ $100,926

Total Received

= $659,694

Total Contributions

- $126,000

Lifetime Tax-Free Net Yield

$533,694

*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:

June 23, 2023

TP:

2023.00

Prepared by