Forecast Worksheet:

Nataliya
Govea
(7)

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):
$2,548,161

Lifetime Annual Income

(@ 68):
$265,968

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$100,000

-

Up to $2,808,806

Lifetime Forecast

Total contributions over

61 years:
$183,000

Annual tax-free income:

$265,968

Total tax-free revenue received over

27 years:
$7,181,136

Your survivor benefit at the age of

95

is:

$420,380

Summary

Money received from income stream:

$7,181,136

Survivor benefit paid to your beneficiaries:

+ $420,380

Total Received

= $7,601,516

Total Contributions

- $183,000

Lifetime Tax-Free Net Yield

$7,418,516

*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:

343.00

Prepared by