Forecast Worksheet:

Atonja
Coleman
(50)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$720 per month

/

$8,640 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$93,555

Lifetime Annual Income

(@ 66):
$7,740

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $311,284

Lifetime Forecast

Total contributions over

15 years:
$129,600

Annual tax-free income:

$25,884

Total tax-free revenue received over

29 years:
$750,636

Your survivor benefit at the age of

95

is:

$78,927

Summary

Money received from income stream:

$750,636

Survivor benefit paid to your beneficiaries:

+ $78,927

Total Received

= $829,563

Total Contributions

- $129,600

Lifetime Tax-Free Net Yield

$699,963

*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:

July 28, 2022

TP:

3539.00

Prepared by