Forecast Worksheet:

Carlos
Garcia
(39)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$534,496

Lifetime Annual Income

(@ 62):
$52,332

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $647,840

Lifetime Forecast

Total contributions over

23 years:
$303,600

Annual tax-free income:

$52,332

Total tax-free revenue received over

33 years:
$1,726,956

Your survivor benefit at the age of

95

is:

$281,809

Summary

Money received from income stream:

$1,726,956

Survivor benefit paid to your beneficiaries:

+ $281,809

Total Received

= $2,008,765

Total Contributions

- $303,600

Lifetime Tax-Free Net Yield

$1,705,165

*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 9, 2023

TP:

5387.00

Prepared by