Forecast Worksheet:

Valana
Wiltz
(26)

Roth IUL Plan Starting at

$100 per month

You can contribute up to

$250 per month

/

$3,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$423,999

Lifetime Annual Income

(@ 68):
$41,760

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $453,106

Lifetime Forecast

Total contributions over

42 years:
$126,000

Annual tax-free income:

$41,760

Total tax-free revenue received over

27 years:
$1,127,520

Your survivor benefit at the age of

95

is:

$77,953

Summary

Money received from income stream:

$1,127,520

Survivor benefit paid to your beneficiaries:

+ $77,953

Total Received

= $1,205,473

Total Contributions

- $126,000

Lifetime Tax-Free Net Yield

$1,079,473

*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 18, 2023

TP:

1253.00

Prepared by