Forecast Worksheet:

Paul
Kersanty
(51)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$302,103

Lifetime Annual Income

(@ 68):
$29,616

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$141,691

-

Up to $345,691

Lifetime Forecast

Total contributions over

17 years:
$204,000

Annual tax-free income:

$29,616

Total tax-free revenue received over

27 years:
$799,632

Your survivor benefit at the age of

95

is:

$54,335

Summary

Money received from income stream:

$799,632

Survivor benefit paid to your beneficiaries:

+ $54,335

Total Received

= $853,967

Total Contributions

- $204,000

Lifetime Tax-Free Net Yield

$649,967

*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:

May 4, 2023

TP:

4710.00

Prepared by