Forecast Worksheet:

Gregory
Govea-Lopez
(27)

Roth IUL Plan Starting at

$150 per month

You can contribute up to

$400 per month

/

$4,800 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$963,914

Lifetime Annual Income

(@ 68):
$97,524

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$125,000

-

Up to $1,063,525

Lifetime Forecast

Total contributions over

41 years:
$196,800

Annual tax-free income:

$97,524

Total tax-free revenue received over

27 years:
$2,633,148

Your survivor benefit at the age of

95

is:

$148,817

Summary

Money received from income stream:

$2,633,148

Survivor benefit paid to your beneficiaries:

+ $148,817

Total Received

= $2,781,965

Total Contributions

- $196,800

Lifetime Tax-Free Net Yield

$2,585,165

*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:

1518.00

Prepared by