Hitesh Upadhyay

Chief Organiser, Lic Of India, Direct

Marketing Dept, Vadodara Division
Mobile : 9904133153
Email : hiteshpu@gmail.com Jeevan Labh

Satyakam B.
Age 31 No : 29

Plan Details
S.No Doc Plan Plan Name Term PPT Mode Sum Dab Rider Premium G.S.T. Bonus Maturity
Assured

1 07-10-2019 836 Jeevan Labh 25 16 Yly 10,00,000 10,00,000 45,566 2,050 50 27,00,000
Total 10,00,000 10,00,000 45,566 2,050 27,00,000

Annual Premium, Risk Cover Details

Date Age Risk Cover Annual Tax Net Returns Surrender Loan
Premium Saved Premium
Normal Accidental
07-10-2019 31 10,50,000 20,50,000 47,616 0 47,616 0 0 0
07-10-2020 32 11,00,000 21,00,000 46,591 0 46,591 0 0 0
07-10-2021 33 11,50,000 21,50,000 46,591 0 46,591 0 39,839 35,855
07-10-2022 34 12,00,000 22,00,000 46,591 0 46,591 0 1,19,372 1,00,496
07-10-2023 35 12,50,000 22,50,000 46,591 0 46,591 0 1,49,540 1,27,588
07-10-2024 36 13,00,000 23,00,000 46,591 0 46,591 0 1,79,958 1,54,888
07-10-2025 37 13,50,000 23,50,000 46,591 0 46,591 0 2,10,686 1,82,449
07-10-2026 38 14,00,000 24,00,000 46,591 0 46,591 0 2,48,318 2,16,187
07-10-2027 39 14,50,000 24,50,000 46,591 0 46,591 0 2,88,259 2,51,515
07-10-2028 40 15,00,000 25,00,000 46,591 0 46,591 0 3,44,362 2,96,152
07-10-2029 41 15,50,000 25,50,000 46,591 0 46,591 0 4,07,385 3,51,832
07-10-2030 42 16,00,000 26,00,000 46,591 0 46,591 0 4,78,170 4,14,414
07-10-2031 43 16,50,000 26,50,000 46,591 0 46,591 0 5,57,212 4,84,346
07-10-2032 44 17,00,000 27,00,000 46,591 0 46,591 0 6,45,435 5,62,450
07-10-2033 45 17,70,000 27,70,000 46,591 0 46,591 0 7,44,019 6,49,777
07-10-2034 46 18,25,000 28,25,000 46,591 0 46,591 0 8,53,740 7,47,022
07-10-2035 47 18,80,000 28,80,000 0 0 0 0 9,29,625 8,14,050
07-10-2036 48 19,35,000 29,35,000 0 0 0 0 10,14,600 8,89,110
07-10-2037 49 20,00,000 30,00,000 0 0 0 0 11,10,525 9,73,845
07-10-2038 50 20,70,000 30,70,000 0 0 0 0 12,19,000 10,69,672
07-10-2039 51 21,50,000 31,50,000 0 0 0 0 13,42,545 11,78,820
07-10-2040 52 22,50,000 32,50,000 0 0 0 0 14,94,990 13,13,456
07-10-2041 53 24,00,000 34,00,000 0 0 0 0 16,64,315 14,63,049
07-10-2042 54 25,50,000 35,50,000 0 0 0 0 18,53,280 16,30,044
07-10-2043 55 27,00,000 37,00,000 0 0 0 0 20,64,150 18,16,452
07-10-2044 56 0 0 0 0 0 27,00,000 0 0
Total 7,46,481 0 7,46,481 27,00,000

* The above benefit illustration is for illustration purpose only and subject to payment of stipulated premiums on the due dates. The main objective of the
illustration is that the client is able to appreciate the features of the product and the flow of benefits in different circumstances with some level of quantification.