Forecast Worksheet:

Jesus
Arce
(48)

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

8%

Projected Accumulation

(@ 68):
$516,680

Lifetime Annual Income

(@ 68):
$54,240

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$164,463

-

Up to $568,837

Lifetime Forecast

Total contributions over

20 years:
$264,000

Annual tax-free income:

$54,240

Total tax-free revenue received over

27 years:
$1,464,480

Your survivor benefit at the age of

95

is:

$82,585

Summary

Money received from income stream:

$1,464,480

Survivor benefit paid to your beneficiaries:

+ $82,585

Total Received

= $1,547,065

Total Contributions

- $264,000

Lifetime Tax-Free Net Yield

$1,283,065

*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:

January 12, 2023

TP:

4764.00

Prepared by