Forecast Worksheet:

Mrs.
Burboz
(47)

Roth IUL Plan Starting at

$3,000 per month

You can contribute up to

$7,740 per month

/

$92,881 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 63):
$1,046,453

Lifetime Annual Income

(@ 63):
$88,596

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$1,500,000

-

Up to $3,594,685

Lifetime Forecast

Total contributions over

15 years:
$1,393,215

Annual tax-free income:

$292,266

Total tax-free revenue received over

32 years:
$9,352,512

Your survivor benefit at the age of

95

is:

$1,060,355

Summary

Money received from income stream:

$9,352,512

Survivor benefit paid to your beneficiaries:

+ $1,060,355

Total Received

= $10,412,867

Total Contributions

- $1,393,215

Lifetime Tax-Free Net Yield

$9,019,652

*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:

37234.50

Prepared by