Forecast Worksheet:

Sychhay
Kroeu
(33)

Roth IUL Plan Starting at

$200 per month

You can contribute up to

$500 per month

/

$6,000 per year

Based on Max Funding - Illustrated Rate

9%

Projected Accumulation

(@ 62):
$480,645

Lifetime Annual Income

(@ 62):
$49,452

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $575,122

Lifetime Forecast

Total contributions over

29 years:
$174,000

Annual tax-free income:

$49,452

Total tax-free revenue received over

33 years:
$1,631,916

Your survivor benefit at the age of

95

is:

$225,110

Summary

Money received from income stream:

$1,631,916

Survivor benefit paid to your beneficiaries:

+ $225,110

Total Received

= $1,857,026

Total Contributions

- $174,000

Lifetime Tax-Free Net Yield

$1,683,026

*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:

2657.00

Prepared by