Forecast Worksheet:

11
Becker
(11)

Roth IUL Plan Starting at

$50 per month

You can contribute up to

$250 per month

/

$3,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 60):
$791,883

Lifetime Annual Income

(@ 60):
$80,628

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$78,765

-

Up to $970,634

Lifetime Forecast

Total contributions over

49 years:
$147,000

Annual tax-free income:

$80,628

Total tax-free revenue received over

35 years:
$2,821,980

Your survivor benefit at the age of

95

is:

$633,840

Summary

Money received from income stream:

$2,821,980

Survivor benefit paid to your beneficiaries:

+ $633,840

Total Received

= $3,455,820

Total Contributions

- $147,000

Lifetime Tax-Free Net Yield

$3,308,820

*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:

May 11, 2023

TP:

318.00

Prepared by