Forecast Worksheet:

8
Becker
(8)

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):
$905,019

Lifetime Annual Income

(@ 60):
$92,412

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$83,498

-

Up to $1,143,342

Lifetime Forecast

Total contributions over

52 years:
$156,000

Annual tax-free income:

$92,412

Total tax-free revenue received over

35 years:
$3,234,420

Your survivor benefit at the age of

95

is:

$864,501

Summary

Money received from income stream:

$3,234,420

Survivor benefit paid to your beneficiaries:

+ $864,501

Total Received

= $4,098,921

Total Contributions

- $156,000

Lifetime Tax-Free Net Yield

$3,942,921

*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:

300.00

Prepared by