Forecast Worksheet:

Greg
Govea
(44)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,100 per month

/

$13,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$709,465

Lifetime Annual Income

(@ 68):
$71,748

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $782,804

Lifetime Forecast

Total contributions over

24 years:
$316,800

Annual tax-free income:

$71,748

Total tax-free revenue received over

27 years:
$1,937,196

Your survivor benefit at the age of

95

is:

$109,880

Summary

Money received from income stream:

$1,937,196

Survivor benefit paid to your beneficiaries:

+ $109,880

Total Received

= $2,047,076

Total Contributions

- $316,800

Lifetime Tax-Free Net Yield

$1,730,276

*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:

April 10, 2023

TP:

5364.00

Prepared by