Forecast Worksheet:

Liovardo
Ochoa
(40)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 62):
$324,011

Lifetime Annual Income

(@ 62):
$31,740

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $423,000

Lifetime Forecast

Total contributions over

22 years:
$198,000

Annual tax-free income:

$31,740

Total tax-free revenue received over

33 years:
$1,047,420

Your survivor benefit at the age of

95

is:

$174,901

Summary

Money received from income stream:

$1,047,420

Survivor benefit paid to your beneficiaries:

+ $174,901

Total Received

= $1,222,321

Total Contributions

- $198,000

Lifetime Tax-Free Net Yield

$1,024,321

*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