Forecast Worksheet:

Katalina
Govea
(12)

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):
$1,775,636

Lifetime Annual Income

(@ 68):
$185,292

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $1,957,299

Lifetime Forecast

Total contributions over

56 years:
$168,000

Annual tax-free income:

$185,292

Total tax-free revenue received over

27 years:
$5,002,884

Your survivor benefit at the age of

95

is:

$292,951

Summary

Money received from income stream:

$5,002,884

Survivor benefit paid to your beneficiaries:

+ $292,951

Total Received

= $5,295,835

Total Contributions

- $168,000

Lifetime Tax-Free Net Yield

$5,127,835

*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:

524.00

Prepared by