Forecast Worksheet:

Cassondra
DeJarnette
(48)

Roth IUL Plan Starting at

$2,000 per month

You can contribute up to

$4,000 per month

/

$48,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 60):
$450,085

Lifetime Annual Income

(@ 60):
$47,865

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$649,814

-

Up to $1,225,814

Lifetime Forecast

Total contributions over

11 years:
$528,000

Annual tax-free income:

$109,500

Total tax-free revenue received over

35 years:
$3,832,500

Your survivor benefit at the age of

95

is:

$837,747

Summary

Money received from income stream:

$3,832,500

Survivor benefit paid to your beneficiaries:

+ $837,747

Total Received

= $4,670,247

Total Contributions

- $528,000

Lifetime Tax-Free Net Yield

$4,142,247

*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:

November 11, 2022

TP:

15751.49

Prepared by