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

(@ 62):
$291,545

Lifetime Annual Income

(@ 62):
$29,148

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $353,260

Lifetime Forecast

Total contributions over

36 years:
$108,000

Annual tax-free income:

$29,148

Total tax-free revenue received over

33 years:
$961,884

Your survivor benefit at the age of

95

is:

$187,650

Summary

Money received from income stream:

$961,884

Survivor benefit paid to your beneficiaries:

+ $187,650

Total Received

= $1,149,534

Total Contributions

- $108,000

Lifetime Tax-Free Net Yield

$1,041,534

*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