Forecast Worksheet:

Lorenzo
Govea
(5)

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

9%

Projected Accumulation

(@ 68):
$2,860,853

Lifetime Annual Income

(@ 68):
$291,252

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $3,156,009

Lifetime Forecast

Total contributions over

63 years:
$189,000

Annual tax-free income:

$291,252

Total tax-free revenue received over

27 years:
$7,863,804

Your survivor benefit at the age of

95

is:

$445,008

Summary

Money received from income stream:

$7,863,804

Survivor benefit paid to your beneficiaries:

+ $445,008

Total Received

= $8,308,812

Total Contributions

- $189,000

Lifetime Tax-Free Net Yield

$8,119,812

*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 11, 2023

TP:

354.00

Prepared by