Forecast Worksheet:

Sychhay
Kroeu
(33)

Roth IUL Plan Starting at

$300 per month

You can contribute up to

$750 per month

/

$9,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 68):
$1,167,949

Lifetime Annual Income

(@ 68):
$118,332

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $1,288,620

Lifetime Forecast

Total contributions over

35 years:
$315,000

Annual tax-free income:

$118,332

Total tax-free revenue received over

27 years:
$3,194,964

Your survivor benefit at the age of

95

is:

$180,630

Summary

Money received from income stream:

$3,194,964

Survivor benefit paid to your beneficiaries:

+ $180,630

Total Received

= $3,375,594

Total Contributions

- $315,000

Lifetime Tax-Free Net Yield

$3,060,594

*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:

April 14, 2023

TP:

3416.00

Prepared by