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

(@ 62):
$735,336

Lifetime Annual Income

(@ 62):
$75,744

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$225,000

-

Up to $879,807

Lifetime Forecast

Total contributions over

29 years:
$261,000

Annual tax-free income:

$75,744

Total tax-free revenue received over

33 years:
$2,499,552

Your survivor benefit at the age of

95

is:

$456,221

Summary

Money received from income stream:

$2,499,552

Survivor benefit paid to your beneficiaries:

+ $456,221

Total Received

= $2,955,773

Total Contributions

- $261,000

Lifetime Tax-Free Net Yield

$2,694,773

*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