Forecast Worksheet:

Delilah
Govea
(13)

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):
$1,652,711

Lifetime Annual Income

(@ 68):
$172,452

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $1,821,806

Lifetime Forecast

Total contributions over

55 years:
$165,000

Annual tax-free income:

$172,452

Total tax-free revenue received over

27 years:
$4,656,204

Your survivor benefit at the age of

95

is:

$272,820

Summary

Money received from income stream:

$4,656,204

Survivor benefit paid to your beneficiaries:

+ $272,820

Total Received

= $4,929,024

Total Contributions

- $165,000

Lifetime Tax-Free Net Yield

$4,764,024

*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:

544.00

Prepared by