Forecast Worksheet:

Fabre
Atkins-Nwadiwe
(60)

Roth IUL Plan Starting at

$2,100 per month

You can contribute up to

$2,500 per month

/

$30,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 67):
$239,707

Lifetime Annual Income

(@ 67):
$20,832

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$312,692

-

Up to $552,692

Lifetime Forecast

Total contributions over

7 years:
$210,000

Annual tax-free income:

$20,832

Total tax-free revenue received over

28 years:
$583,296

Your survivor benefit at the age of

95

is:

$52,824

Summary

Money received from income stream:

$583,296

Survivor benefit paid to your beneficiaries:

+ $52,824

Total Received

= $636,120

Total Contributions

- $210,000

Lifetime Tax-Free Net Yield

$426,120

*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 11, 2023

TP:

13446.00

Prepared by