Forecast Worksheet:

Daughter
Intrieri
(22)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$795 per month

/

$9,536 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$1,158,993

Lifetime Annual Income

(@ 65):
$100,674

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $2,781,445

Lifetime Forecast

Total contributions over

42 years:
$400,512

Annual tax-free income:

$313,992

Total tax-free revenue received over

30 years:
$9,419,760

Your survivor benefit at the age of

95

is:

$1,007,116

Summary

Money received from income stream:

$9,419,760

Survivor benefit paid to your beneficiaries:

+ $1,007,116

Total Received

= $10,426,876

Total Contributions

- $400,512

Lifetime Tax-Free Net Yield

$10,026,364

*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:

September 1, 2022

TP:

3262.80

Prepared by