Forecast Worksheet:

Janel
Arce
(13)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 68):
$3,802,740

Lifetime Annual Income

(@ 68):
$412,584

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$160,719

-

Up to $4,182,513

Lifetime Forecast

Total contributions over

55 years:
$330,000

Annual tax-free income:

$412,584

Total tax-free revenue received over

27 years:
$11,139,768

Your survivor benefit at the age of

95

is:

$651,091

Summary

Money received from income stream:

$11,139,768

Survivor benefit paid to your beneficiaries:

+ $651,091

Total Received

= $11,790,859

Total Contributions

- $330,000

Lifetime Tax-Free Net Yield

$11,460,859

*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 11, 2023

TP:

699.00

Prepared by