Forecast Worksheet:

Rosendo
Garcia III
(54)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$800 per month

/

$9,600 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 65):
$130,240

Lifetime Annual Income

(@ 65):
$13,596

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$107,358

-

Up to $212,958

Lifetime Forecast

Total contributions over

11 years:
$105,600

Annual tax-free income:

$13,596

Total tax-free revenue received over

30 years:
$407,880

Your survivor benefit at the age of

95

is:

$36,682

Summary

Money received from income stream:

$407,880

Survivor benefit paid to your beneficiaries:

+ $36,682

Total Received

= $444,562

Total Contributions

- $105,600

Lifetime Tax-Free Net Yield

$338,962

*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:

March 13, 2023

TP:

4028.00

Prepared by