Forecast Worksheet:

Isaiah
Patterson
(23)

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

(@ 68):
$985,720

Lifetime Annual Income

(@ 68):
$102,504

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$70,298

-

Up to $1,085,200

Lifetime Forecast

Total contributions over

45 years:
$162,000

Annual tax-free income:

$102,504

Total tax-free revenue received over

27 years:
$2,767,608

Your survivor benefit at the age of

95

is:

$154,332

Summary

Money received from income stream:

$2,767,608

Survivor benefit paid to your beneficiaries:

+ $154,332

Total Received

= $2,921,940

Total Contributions

- $162,000

Lifetime Tax-Free Net Yield

$2,759,940

*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 23, 2022

TP:

705.00

Prepared by