Forecast Worksheet:

Derek
King
(27)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$611 per month

/

$7,327 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$835,883

Lifetime Annual Income

(@ 69):
$70,920

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$170,000

-

Up to $1,819,234

Lifetime Forecast

Total contributions over

41 years:
$300,407

Annual tax-free income:

$210,384

Total tax-free revenue received over

26 years:
$5,469,984

Your survivor benefit at the age of

95

is:

$594,500

Summary

Money received from income stream:

$5,469,984

Survivor benefit paid to your beneficiaries:

+ $594,500

Total Received

= $6,064,484

Total Contributions

- $300,407

Lifetime Tax-Free Net Yield

$5,764,077

*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:

August 15, 2022

TP:

2442.05

Prepared by