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):
$445,480

Lifetime Annual Income

(@ 62):
$42,648

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $497,969

Lifetime Forecast

Total contributions over

22 years:
$198,000

Annual tax-free income:

$42,648

Total tax-free revenue received over

33 years:
$1,407,384

Your survivor benefit at the age of

95

is:

$77,377

Summary

Money received from income stream:

$1,407,384

Survivor benefit paid to your beneficiaries:

+ $77,377

Total Received

= $1,484,761

Total Contributions

- $198,000

Lifetime Tax-Free Net Yield

$1,286,761

*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