Forecast Worksheet:

Eric
McKnight
(32)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$300 per month

/

$3,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$534,762

Lifetime Annual Income

(@ 69):
$55,488

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$70,000

-

Up to $583,840

Lifetime Forecast

Total contributions over

36 years:
$129,600

Annual tax-free income:

$55,488

Total tax-free revenue received over

26 years:
$1,442,688

Your survivor benefit at the age of

95

is:

$69,290

Summary

Money received from income stream:

$1,442,688

Survivor benefit paid to your beneficiaries:

+ $69,290

Total Received

= $1,511,978

Total Contributions

- $129,600

Lifetime Tax-Free Net Yield

$1,382,378

*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 5, 2022

TP:

1027.00

Prepared by