Forecast Worksheet:

Derrick
Bostic
(52)

Roth IUL Plan Starting at

$750 per month

You can contribute up to

$1,600 per month

/

$19,200 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$492,240

Lifetime Annual Income

(@ 68):
$52,032

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$222,666

-

Up to $543,868

Lifetime Forecast

Total contributions over

16 years:
$307,200

Annual tax-free income:

$52,032

Total tax-free revenue received over

27 years:
$1,404,864

Your survivor benefit at the age of

95

is:

$79,285

Summary

Money received from income stream:

$1,404,864

Survivor benefit paid to your beneficiaries:

+ $79,285

Total Received

= $1,484,149

Total Contributions

- $307,200

Lifetime Tax-Free Net Yield

$1,176,949

*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:

7720.00

Prepared by