Forecast Worksheet:

Surge
Burboz
(50)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,678 per month

/

$32,137 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$309,840

Lifetime Annual Income

(@ 66):
$25,596

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$400,000

-

Up to $1,104,488

Lifetime Forecast

Total contributions over

15 years:
$482,055

Annual tax-free income:

$97,272

Total tax-free revenue received over

29 years:
$2,820,888

Your survivor benefit at the age of

95

is:

$296,541

Summary

Money received from income stream:

$2,820,888

Survivor benefit paid to your beneficiaries:

+ $296,541

Total Received

= $3,117,429

Total Contributions

- $482,055

Lifetime Tax-Free Net Yield

$2,635,374

*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 9, 2022

TP:

13192.80

Prepared by