Forecast Worksheet:

Marcus
Patterson
(47)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 69):
$452,378

Lifetime Annual Income

(@ 69):
$47,448

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$121,732

-

Up to $493,918

Lifetime Forecast

Total contributions over

22 years:
$211,200

Annual tax-free income:

$47,448

Total tax-free revenue received over

26 years:
$1,233,648

Your survivor benefit at the age of

95

is:

$59,536

Summary

Money received from income stream:

$1,233,648

Survivor benefit paid to your beneficiaries:

+ $59,536

Total Received

= $1,293,184

Total Contributions

- $211,200

Lifetime Tax-Free Net Yield

$1,081,984

*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:

3353.00

Prepared by