Forecast Worksheet:

Cassie
Driggers
(40)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$350 per month

/

$4,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$248,651

Lifetime Annual Income

(@ 65):
$26,436

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$64,394

-

Up to $282,921

Lifetime Forecast

Total contributions over

25 years:
$105,000

Annual tax-free income:

$26,436

Total tax-free revenue received over

30 years:
$793,080

Your survivor benefit at the age of

95

is:

$99,822

Summary

Money received from income stream:

$793,080

Survivor benefit paid to your beneficiaries:

+ $99,822

Total Received

= $892,902

Total Contributions

- $105,000

Lifetime Tax-Free Net Yield

$787,902

*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:

January 26, 2023

TP:

1083.11

Prepared by