Forecast Worksheet:

Kayla
Polidori
(39)

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

8%

Projected Accumulation

(@ 68):
$1,241,663

Lifetime Annual Income

(@ 68):
$133,836

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$350,000

-

Up to $1,366,177

Lifetime Forecast

Total contributions over

29 years:
$417,600

Annual tax-free income:

$133,836

Total tax-free revenue received over

27 years:
$3,613,572

Your survivor benefit at the age of

95

is:

$210,367

Summary

Money received from income stream:

$3,613,572

Survivor benefit paid to your beneficiaries:

+ $210,367

Total Received

= $3,823,939

Total Contributions

- $417,600

Lifetime Tax-Free Net Yield

$3,406,339

*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:

February 16, 2023

TP:

5705.00

Prepared by