Forecast Worksheet:

Greg
Govea
(44)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,600 per month

/

$19,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$1,043,541

Lifetime Annual Income

(@ 68):
$105,600

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$300,000

-

Up to $1,151,357

Lifetime Forecast

Total contributions over

24 years:
$460,800

Annual tax-free income:

$105,600

Total tax-free revenue received over

27 years:
$2,851,200

Your survivor benefit at the age of

95

is:

$161,535

Summary

Money received from income stream:

$2,851,200

Survivor benefit paid to your beneficiaries:

+ $161,535

Total Received

= $3,012,735

Total Contributions

- $460,800

Lifetime Tax-Free Net Yield

$2,551,935

*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:

7152.00

Prepared by