Forecast Worksheet:

Sean
Coe
(42)

Roth IUL Plan Starting at

$1,250 per month

You can contribute up to

$2,000 per month

/

$24,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$1,582,294

Lifetime Annual Income

(@ 69):
$166,836

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$500,000

-

Up to $1,741,914

Lifetime Forecast

Total contributions over

27 years:
$648,000

Annual tax-free income:

$166,836

Total tax-free revenue received over

26 years:
$4,337,736

Your survivor benefit at the age of

95

is:

$254,641

Summary

Money received from income stream:

$4,337,736

Survivor benefit paid to your beneficiaries:

+ $254,641

Total Received

= $4,592,377

Total Contributions

- $648,000

Lifetime Tax-Free Net Yield

$3,944,377

*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 16, 2022

TP:

11070.00

Prepared by