Forecast Worksheet:

Thomas
Intrieri
(53)

Roth IUL Plan Starting at

$1,000 per month

You can contribute up to

$2,018 per month

/

$24,213 per year

Based on Max Funding - Illustrated Rate

8%

Projected Accumulation

(@ 65):
$202,004

Lifetime Annual Income

(@ 65):
$15,624

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$275,000

-

Up to $594,382

Lifetime Forecast

Total contributions over

11 years:
$266,343

Annual tax-free income:

$42,804

Total tax-free revenue received over

30 years:
$1,284,120

Your survivor benefit at the age of

95

is:

$138,001

Summary

Money received from income stream:

$1,284,120

Survivor benefit paid to your beneficiaries:

+ $138,001

Total Received

= $1,422,121

Total Contributions

- $266,343

Lifetime Tax-Free Net Yield

$1,155,778

*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:

10619.68

Prepared by