Forecast Worksheet:

Kevin
Hook
(40)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$900 per month

/

$10,800 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$679,800

Lifetime Annual Income

(@ 65):
$72,540

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$154,780

-

Up to $773,450

Lifetime Forecast

Total contributions over

24 years:
$259,200

Annual tax-free income:

$72,540

Total tax-free revenue received over

30 years:
$2,176,200

Your survivor benefit at the age of

95

is:

$272,483

Summary

Money received from income stream:

$2,176,200

Survivor benefit paid to your beneficiaries:

+ $272,483

Total Received

= $2,448,683

Total Contributions

- $259,200

Lifetime Tax-Free Net Yield

$2,189,483

*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:

November 17, 2022

TP:

3112.62

Prepared by