Forecast Worksheet:

David
Mata
(51)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 67):
$311,790

Lifetime Annual Income

(@ 67):
$33,084

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$141,619

-

Up to $345,912

Lifetime Forecast

Total contributions over

16 years:
$192,000

Annual tax-free income:

$33,084

Total tax-free revenue received over

28 years:
$926,352

Your survivor benefit at the age of

95

is:

$95,446

Summary

Money received from income stream:

$926,352

Survivor benefit paid to your beneficiaries:

+ $95,446

Total Received

= $1,021,798

Total Contributions

- $192,000

Lifetime Tax-Free Net Yield

$829,798

*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:

February 3, 2023

TP:

4603.54

Prepared by