Forecast Worksheet:

Jordan
Arce
(16)

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):
$3,001,495

Lifetime Annual Income

(@ 68):
$317,892

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$132,958

-

Up to $3,303,905

Lifetime Forecast

Total contributions over

52 years:
$312,000

Annual tax-free income:

$317,892

Total tax-free revenue received over

27 years:
$8,583,084

Your survivor benefit at the age of

95

is:

$486,029

Summary

Money received from income stream:

$8,583,084

Survivor benefit paid to your beneficiaries:

+ $486,029

Total Received

= $9,069,113

Total Contributions

- $312,000

Lifetime Tax-Free Net Yield

$8,757,113

*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:

820.00

Prepared by