Forecast Worksheet:

Jasmine
Sanchez Ximenez
(36)

Roth IUL Plan Starting at

$250 per month

You can contribute up to

$600 per month

/

$7,200 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 68):
$567,970

Lifetime Annual Income

(@ 68):
$55,932

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$150,000

-

Up to $634,452

Lifetime Forecast

Total contributions over

32 years:
$230,400

Annual tax-free income:

$55,932

Total tax-free revenue received over

27 years:
$1,510,164

Your survivor benefit at the age of

95

is:

$104,263

Summary

Money received from income stream:

$1,510,164

Survivor benefit paid to your beneficiaries:

+ $104,263

Total Received

= $1,614,427

Total Contributions

- $230,400

Lifetime Tax-Free Net Yield

$1,384,027

*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:

June 26, 2023

TP:

2118.00

Prepared by