Forecast Worksheet:

Surge
Burboz
(50)

Roth IUL Plan Starting at

$3,000 per month

You can contribute up to

$6,662 per month

/

$79,943 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 66):
$1,064,502

Lifetime Annual Income

(@ 66):
$90,972

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$1,000,000

-

Up to $2,777,032

Lifetime Forecast

Total contributions over

15 years:
$1,199,145

Annual tax-free income:

$245,430

Total tax-free revenue received over

29 years:
$7,117,470

Your survivor benefit at the age of

95

is:

$746,914

Summary

Money received from income stream:

$7,117,470

Survivor benefit paid to your beneficiaries:

+ $746,914

Total Received

= $7,864,384

Total Contributions

- $1,199,145

Lifetime Tax-Free Net Yield

$6,665,239

*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:

32982.00

Prepared by