Forecast Worksheet:

Mrs.
Burboz
(47)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,846 per month

/

$34,148 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 63):
$325,979

Lifetime Annual Income

(@ 63):
$26,694

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$550,000

-

Up to $1,315,336

Lifetime Forecast

Total contributions over

15 years:
$512,220

Annual tax-free income:

$106,704

Total tax-free revenue received over

32 years:
$3,414,528

Your survivor benefit at the age of

95

is:

$386,998

Summary

Money received from income stream:

$3,414,528

Survivor benefit paid to your beneficiaries:

+ $386,998

Total Received

= $3,801,526

Total Contributions

- $512,220

Lifetime Tax-Free Net Yield

$3,289,306

*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:

September 8, 2022

TP:

13652.65

Prepared by