Forecast Worksheet:

Shane
Ige
(29)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$1,056,625

Lifetime Annual Income

(@ 68):
$109,680

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $1,165,095

Lifetime Forecast

Total contributions over

39 years:
$234,000

Annual tax-free income:

$109,680

Total tax-free revenue received over

27 years:
$2,961,360

Your survivor benefit at the age of

95

is:

$172,631

Summary

Money received from income stream:

$2,961,360

Survivor benefit paid to your beneficiaries:

+ $172,631

Total Received

= $3,133,991

Total Contributions

- $234,000

Lifetime Tax-Free Net Yield

$2,899,991

*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:

April 12, 2023

TP:

1950.00

Prepared by