Forecast Worksheet:

Liovardo
Ochoa
(40)

Roth IUL Plan Starting at

$500 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 52):
$172,685

Lifetime Annual Income

(@ 52):
$16,560

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $369,000

Lifetime Forecast

Total contributions over

12 years:
$144,000

Annual tax-free income:

$16,560

Total tax-free revenue received over

43 years:
$712,080

Your survivor benefit at the age of

95

is:

$509,789

Summary

Money received from income stream:

$712,080

Survivor benefit paid to your beneficiaries:

+ $509,789

Total Received

= $1,221,869

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$1,077,869

*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:

May 30, 2023

TP:

4599.00

Prepared by