Forecast Worksheet:

Gracelia
Trinamez
(44)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,200 per month

/

$14,400 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 60):
$322,381

Lifetime Annual Income

(@ 60):
$31,164

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$211,355

-

Up to $441,755

Lifetime Forecast

Total contributions over

16 years:
$230,400

Annual tax-free income:

$31,164

Total tax-free revenue received over

35 years:
$1,090,740

Your survivor benefit at the age of

95

is:

$246,517

Summary

Money received from income stream:

$1,090,740

Survivor benefit paid to your beneficiaries:

+ $246,517

Total Received

= $1,337,257

Total Contributions

- $230,400

Lifetime Tax-Free Net Yield

$1,106,857

*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:

October 13, 2023

TP:

4210.00

Prepared by