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

(@ 68):
$764,040

Lifetime Annual Income

(@ 68):
$77,364

Survivor Benefit - Paid to Beneficiaries Upon Death

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

Starting at

$175,000

-

Up to $843,022

Lifetime Forecast

Total contributions over

35 years:
$210,000

Annual tax-free income:

$77,364

Total tax-free revenue received over

27 years:
$2,088,828

Your survivor benefit at the age of

95

is:

$118,017

Summary

Money received from income stream:

$2,088,828

Survivor benefit paid to your beneficiaries:

+ $118,017

Total Received

= $2,206,845

Total Contributions

- $210,000

Lifetime Tax-Free Net Yield

$1,996,845

*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