Forecast Worksheet:

Fabre
Atkins-Nwadiwe
(60)

Roth IUL Plan Starting at

$1,250 per month

You can contribute up to

$1,500 per month

/

$18,000 per year

Based on Max Funding - Illustrated Rate

7%

Projected Accumulation

(@ 67):
$143,310

Lifetime Annual Income

(@ 67):
$12,360

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$187,617

-

Up to $331,617

Lifetime Forecast

Total contributions over

7 years:
$126,000

Annual tax-free income:

$12,360

Total tax-free revenue received over

28 years:
$346,080

Your survivor benefit at the age of

95

is:

$23,100

Summary

Money received from income stream:

$346,080

Survivor benefit paid to your beneficiaries:

+ $23,100

Total Received

= $369,180

Total Contributions

- $126,000

Lifetime Tax-Free Net Yield

$243,180

*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:

8068.00

Prepared by