Forecast Worksheet:

Kevin
Coleman
(52)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$425 per month

/

$5,100 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 70):
$149,652

Lifetime Annual Income

(@ 70):
$15,432

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$59,150

-

Up to $162,093

Lifetime Forecast

Total contributions over

18 years:
$91,800

Annual tax-free income:

$15,432

Total tax-free revenue received over

25 years:
$385,800

Your survivor benefit at the age of

95

is:

$31,774

Summary

Money received from income stream:

$385,800

Survivor benefit paid to your beneficiaries:

+ $31,774

Total Received

= $417,574

Total Contributions

- $91,800

Lifetime Tax-Free Net Yield

$325,774

*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 15, 2022

TP:

2002.23

Prepared by