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

(@ 52):
$485,772

Lifetime Annual Income

(@ 52):
$46,320

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $543,001

Lifetime Forecast

Total contributions over

13 years:
$171,600

Annual tax-free income:

$46,320

Total tax-free revenue received over

43 years:
$1,991,760

Your survivor benefit at the age of

95

is:

$114,757

Summary

Money received from income stream:

$1,991,760

Survivor benefit paid to your beneficiaries:

+ $114,757

Total Received

= $2,106,517

Total Contributions

- $171,600

Lifetime Tax-Free Net Yield

$1,934,917

*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