Forecast Worksheet:

Josh
Brown
(40)

Roth IUL Plan Starting at

$350 per month

You can contribute up to

$1,000 per month

/

$12,000 per year

Based on Max Funding - Illustrated Rate

6%

Projected Accumulation

(@ 65):
$616,598

Lifetime Annual Income

(@ 65):
$61,188

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$171,977

-

Up to $709,723

Lifetime Forecast

Total contributions over

25 years:
$300,000

Annual tax-free income:

$61,188

Total tax-free revenue received over

30 years:
$1,835,640

Your survivor benefit at the age of

95

is:

$260,755

Summary

Money received from income stream:

$1,835,640

Survivor benefit paid to your beneficiaries:

+ $260,755

Total Received

= $2,096,395

Total Contributions

- $300,000

Lifetime Tax-Free Net Yield

$1,796,395

*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 5, 2023

TP:

3515.00

Prepared by