Forecast Worksheet:

Bre'Aile
Patterson
(23)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$818,114

Lifetime Annual Income

(@ 68):
$77,856

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $915,113

Lifetime Forecast

Total contributions over

45 years:
$216,000

Annual tax-free income:

$77,856

Total tax-free revenue received over

27 years:
$2,102,112

Your survivor benefit at the age of

95

is:

$126,133

Summary

Money received from income stream:

$2,102,112

Survivor benefit paid to your beneficiaries:

+ $126,133

Total Received

= $2,228,245

Total Contributions

- $216,000

Lifetime Tax-Free Net Yield

$2,012,245

*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:

August 21, 2023

TP:

1080.00

Prepared by