Forecast Worksheet:

Derrick
Bostic
(52)

Roth IUL Plan Starting at

$275 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$229,752

Lifetime Annual Income

(@ 68):
$24,108

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$104,378

-

Up to $252,886

Lifetime Forecast

Total contributions over

16 years:
$144,000

Annual tax-free income:

$24,108

Total tax-free revenue received over

27 years:
$650,916

Your survivor benefit at the age of

95

is:

$37,078

Summary

Money received from income stream:

$650,916

Survivor benefit paid to your beneficiaries:

+ $37,078

Total Received

= $687,994

Total Contributions

- $144,000

Lifetime Tax-Free Net Yield

$543,994

*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:

March 20, 2023

TP:

3619.00

Prepared by